Company Valuation: iStreet Network Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 41.75 26.62 68.8 40.47 48.14 99.9
Change - -36.22% 158.4% -41.18% 18.95% 107.52%
Enterprise Value (EV) 1 56.51 41.61 82.28 58.3 67.14 120.4
Change - -26.37% 97.74% -29.14% 15.17% 79.25%
P/E -174x -23.6x 1,298x -16.8x -37.3x 42.6x
PBR -2.1x -1.27x -4.93x -2.48x -2.73x -6.57x
PEG - -0x -12x 0x 0.8x -0x
Capitalization / Revenue - - 40,878,788x - - 1,654,609x
EV / Revenue - - - - - -
EV / EBITDA -289x -37.3x 1,266x -23.5x - -
EV / EBIT -233x -36.9x 1,646x -23.3x -51.6x 49.3x
EV / FCF 337x 181x -15x -25.2x -96.6x -50.8x
FCF Yield 0.3% 0.55% -6.66% -3.96% -1.04% -1.97%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0113 -0.0529 0.002488 -0.113 -0.0607 0.11
Distribution rate - - - - - -
Net sales - - 1.683 - - 60.38
EBITDA 1 -0.1955 -1.117 0.065 -2.483 - -
EBIT 1 -0.2425 -1.127 0.05 -2.498 -1.301 2.44
Net income 1 -0.2404 -1.127 0.053 -2.406 -1.292 2.441
Net Debt 1 14.76 14.98 13.48 17.83 19.01 20.46
Reference price 2 1.96 1.25 3.23 1.90 2.26 4.69
Nbr of stocks (in thousands) 21,300 21,300 21,300 21,300 21,300 21,300
Announcement Date 9/5/20 12/3/21 8/26/22 8/23/23 9/3/24 9/5/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 33.61M
15.86x4.18x9.62x1.32% 528B
20.71x6.13x18.42x-.--% 309B
23.1x2.69x13.72x-.--% 154B
34.05x6.74x18.89x-.--% 106B
34.71x4.02x26.59x-.--% 101B
3.54x71.78x2.59x0.15% 95.18B
10.63x8.04x93.88x0.63% 94.29B
82.83x4.89x23.3x-.--% 92.07B
8.69x2.8x47.3x0.73% 37.86B
Average 26.01x 12.36x 28.26x 0.31% 151.73B
Weighted average by Cap. 22.89x 9.08x 20.17x 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. ISTRNETWK Stock
  4. Valuation iStreet Network Limited