Company Valuation: Ingersoll-Rand (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 116,181 112,917 110,134 137,457 -
Change - -2.81% -2.46% 24.81% -
Enterprise Value (EV) 116,181 112,917 110,134 137,457 137,457
Change - -2.81% -2.46% 24.81% 0%
P/E - 42.2x - 44.1x 37.1x
PBR - 18.5x - 20.9x 18x
PEG - - - - 2x
Capitalization / Revenue - 8.45x 7.91x 8.39x 7.35x
EV / Revenue - 0x 0x 8.39x 7.35x
EV / EBITDA - 0x 0x 34.5x 29x
EV / EBIT - 0x - 36.6x 30.8x
EV / FCF - 0x 0x 49.3x 40x
FCF Yield - 1.91% 1.77% 2.03% 2.5%
Dividend per Share 2 - 25 20 85 85
Rate of return - 0.7% 0.57% 1.95% 1.95%
EPS 2 - 84.75 - 98.8 117.5
Distribution rate - 29.5% - 86% 72.3%
Net sales 1 - 13,363 13,924 16,385 18,707
EBITDA 1 - 3,405 3,334 3,990 4,733
EBIT 1 - 3,234 - 3,756 4,469
Net income 1 2,224 2,675 - 3,118 3,708
Net Debt - - - - -
Reference price 2 3,680.35 3,576.95 3,488.80 4,354.30 4,354.30
Nbr of stocks (in thousands) 31,568 31,568 31,568 31,568 -
Announcement Date 5/28/24 5/30/25 5/29/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 1.95% 1.43B
34.08x5.4x20.44x1.57% 98.73B
30.65x - - - 2.79B
22.24x3.72x14.77x1.88% 1.96B
17.81x1.55x10.72x3.7% 1.97B
36.54x3.94x24.79x0.44% 1.89B
34.15x - - 0.88% 1.01B
Average 29.24x 3.65x 17.68x 1.74% 15.68B
Weighted average by Cap. 33.52x 5.27x 20.22x 1.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. INGERRAND Stock
  4. Valuation Ingersoll-Rand (India) Limited