Company Valuation: Interworld Digital Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 71.76 133.9 153.1 239.2 148.3 100.5
Change - 86.67% 14.29% 56.25% -38% -32.26%
Enterprise Value (EV) 1 82.75 144.5 163.8 253 163.4 117.6
Change - 74.6% 13.34% 54.49% -35.41% -28.02%
P/E -208x -0.35x -81.2x -121x -66.7x -21x
PBR 0.06x 0.16x 0.18x 0.29x 0.18x 0.12x
PEG - -0x 0.8x -25.23x -5.3x -0x
Capitalization / Revenue - 142,148,977x 257,916,024x 379,148,523x 514,383,871x -
EV / Revenue - - - - - -
EV / EBITDA -49.8x - - - - -
EV / EBIT -40.7x 158x -88.1x -129x -73.5x -45.3x
EV / FCF 22.5x -370x 292x -579x -360x -108x
FCF Yield 4.45% -0.27% 0.34% -0.17% -0.28% -0.92%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000722 -0.79 -0.003941 -0.00413 -0.004648 -0.01
Distribution rate - - - - - -
Net sales - 0.9423 0.5935 0.6309 0.2883 -
EBITDA 1 -1.663 - - - - -
EBIT 1 -2.031 0.9154 -1.858 -1.956 -2.223 -2.595
Net income 1 -0.3455 -376.9 -1.885 -1.976 -2.224 -2.605
Net Debt 1 11 10.55 10.69 13.83 15.12 17.18
Reference price 2 0.1500 0.2800 0.3200 0.5000 0.3100 0.2100
Nbr of stocks (in thousands) 478,377 478,377 478,377 478,377 478,377 478,377
Announcement Date 9/5/21 9/7/22 9/6/23 9/5/24 11/4/25 9/5/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 997K
19.08x2.48x10.44x2.83% 14.28B
34.27x2.22x18.69x2.42% 11.56B
17.97x1.24x10.07x1.73% 4.16B
26.24x4.96x15.81x1.6% 3.86B
38.62x6.68x15.76x-.--% 3.03B
45.54x - - - 2.59B
22.21x1.24x6.06x0.33% 2.35B
8.27x0.63x3.74x4.89% 1.96B
Average 26.52x 2.78x 11.51x 1.97% 4.87B
Weighted average by Cap. 26.21x 2.66x 13.04x 2.24%

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. INTERDIGI Stock
  4. Valuation Interworld Digital Limited