Company Valuation: GlobalSpace Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 573.4 692 582 346.6 847.3 587.7
Change - 20.68% -15.89% -40.45% 144.5% -30.64%
Enterprise Value (EV) 1 648.1 773.2 863.1 583.5 973 681.7
Change - 19.3% 11.62% -32.4% 66.76% -29.94%
P/E 17.8x 12.2x 106x 66.7x -10x -29.4x
PBR 1.72x 1.94x 1.65x 0.96x 1.13x 1.08x
PEG - 0.2x -1.2x -12.06x 0x 0.4x
Capitalization / Revenue 2.21x 2.55x 4.38x 1.79x 2.92x 1.37x
EV / Revenue 2.5x 2.85x 6.5x 3.02x 3.35x 1.58x
EV / EBITDA 11.7x 8.66x 16.3x 13.8x 31.9x 18.1x
EV / EBIT 12.4x 9.74x 35x 23x 54x 48x
EV / FCF -10.3x 15.9x -4.68x 30.7x -22.1x -11.8x
FCF Yield -9.71% 6.3% -21.4% 3.25% -4.52% -8.49%
Dividend per Share 2 - 0.2 - - - -
Rate of return - 0.33% - - - -
EPS 2 2.806 4.937 0.48 0.4534 -1.843 -0.5817
Distribution rate - 4.05% - - - -
Net sales 1 259.1 270.9 132.9 193.4 290.5 430.5
EBITDA 1 55.4 89.27 53.05 42.41 30.54 37.65
EBIT 1 52.25 79.39 24.68 25.33 18 14.2
Net income 1 32.14 56.56 5.541 5.195 -35.31 -19.99
Net Debt 1 74.74 81.25 281.1 236.9 125.7 94.01
Reference price 2 50.05 60.40 50.80 30.25 18.49 17.10
Nbr of stocks (in thousands) 11,457 11,457 11,457 11,457 45,826 34,370
Announcement Date 12/7/20 10/23/21 9/7/22 9/6/23 8/30/24 9/5/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.69M
22.71x8.71x14.46x0.94% 2,925B
98.13x39.64x66.26x-.--% 317B
107.4x34.26x108.36x0.16% 110B
467.28x20.1x80.81x-.--% 92.08B
73.39x14.75x32.18x-.--% 91.05B
142.44x8.38x21.37x-.--% 73.58B
34.62x1.81x14.19x-.--% 63.73B
120.14x5.04x24.92x-.--% 43.94B
-34.72x4.57x21.88x-.--% 37B
Average 114.60x 15.25x 42.72x 0.12% 375.46B
Weighted average by Cap. 46.83x 12.29x 23.98x 0.73%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 540654 Stock
  4. Valuation GlobalSpace Technologies Limited