Company Valuation: Ingersoll-Rand (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 116,181 112,917 110,134 152,991 -
Change - -2.81% -2.46% 38.91% -
Enterprise Value (EV) 116,181 112,917 110,134 152,991 152,991
Change - -2.81% -2.46% 38.91% 0%
P/E - 42.2x - 48.6x 40.5x
PBR - 18.5x - 23.1x 19.8x
PEG - - - - 2x
Capitalization / Revenue - 8.45x 7.91x 9.25x 8.03x
EV / Revenue - 0x 0x 9.25x 8.03x
EV / EBITDA - 0x 0x 38x 31.7x
EV / EBIT - 0x - 40.4x 33.6x
EV / FCF - 0x 0x 48.8x 45.1x
FCF Yield - 1.91% 1.77% 2.05% 2.22%
Dividend per Share 2 - 25 20 85 85
Rate of return - 0.7% 0.57% 1.75% 1.75%
EPS 2 - 84.75 - 99.7 119.7
Distribution rate - 29.5% - 85.3% 71%
Net sales 1 - 13,363 13,924 16,531 19,051
EBITDA 1 - 3,405 3,334 4,025 4,820
EBIT 1 - 3,234 - 3,791 4,556
Net income 1 2,224 2,675 - 3,147 3,780
Net Debt - - - - -
Reference price 2 3,680.35 3,576.95 3,488.80 4,846.40 4,846.40
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 1.74% 1.63B
33.14x5.22x19.82x1.63% 96.46B
29.27x - - - 2.68B
25.14x4.25x18.91x1.67% 2.23B
18.91x1.64x11.4x3.53% 2.08B
38.55x4.17x26.61x0.44% 2.06B
33.98x - - 0.89% 1.02B
Average 29.83x 3.82x 19.18x 1.65% 15.45B
Weighted average by Cap. 32.71x 5.11x 19.76x 1.64%

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