Company Valuation: Inditrade Capital Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Market Cap 1 908.2 598.5 844.1 716.1 581.5 678.6
Change - -34.1% 41.05% -15.17% -18.8% 16.7%
Enterprise Value (EV) 1 2,669 2,332 2,999 3,953 2,718 1,947
Change - -12.61% 28.56% 31.82% -31.24% -28.35%
P/E 6.26x 6.41x 14.2x 14.1x -4.17x 34.5x
PBR 0.75x 0.47x 0.63x 0.51x 0.49x 0.57x
PEG - -0.2x -0.4x -1x 0x -0x
Capitalization / Revenue 1.59x 0.61x 0.55x 0.51x 0.5x 0.52x
EV / Revenue 4.69x 2.37x 1.96x 2.8x 2.33x 1.5x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 6.228 4.009 2.546 2.18 -5.983 0.8455
Distribution rate - - - - - -
Net sales 1 569.4 985.6 1,527 1,414 1,169 1,299
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 145 93.35 59.28 50.76 -139.3 19.69
Net Debt 1 1,761 1,734 2,154 3,237 2,136 1,269
Reference price 2 39.000 25.700 36.250 30.750 24.970 29.140
Nbr of stocks (in thousands) 23,287 23,287 23,287 23,287 23,287 23,287
Announcement Date 7/2/19 7/15/20 7/8/21 7/11/22 7/20/23 7/17/24
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 576K
26.32x16.99x - 0.65% 68.2B
28.61x4.73x16.01x-.--% 41.14B
24.98x5.13x25.45x0.08% 30.78B
17.97x12.28x23.38x1.15% 25.32B
7.89x1.8x - 1.73% 24.76B
28.92x4.29x12.58x-.--% 22.17B
23.45x19.03x46.24x0.15% 16.02B
29.48x - - - 15.51B
Average 23.45x 9.18x 24.73x 0.54% 27.1B
Weighted average by Cap. 24.05x 9.92x 22.55x 0.53%

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. INDICAP6 Stock
  4. Valuation Inditrade Capital Limited