Valuation Kernex Microsystems (India) Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:02:59 2026-09-11 EDT			5-day change	1st Jan Change
1,734.35 ^INR	+1.46%		-4.33%	+42.33%

09-05	Kernex Microsystems Ltd Announces Cesassion of Mr. A V Sarma as Independent Director and Board Committees, Effective 5 September 2026	CI
08-20	Kernex Microsystems Limited Receives Order from Integral Coach Factory for Supply, Installation, Testing and Commissioning of On-Board Kavach Valued At INR 318.7 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	166.9	830.6	1,817	3,795	9,385	13,067
Change	-	397.75%	118.74%	108.9%	147.29%	39.23%
Enterprise Value (EV) ¹	248.1	981.5	1,930	3,749	9,626	13,320
Change	-	295.64%	96.61%	94.3%	156.74%	38.38%
P/E	4.88x	41.1x	-10.6x	-16.8x	-33.7x	26x
PBR	0.28x	1.33x	3.77x	4.62x	8.8x	8.28x
PEG	-	-1x	0x	-2.61x	-2.5x	-0x
Capitalization / Revenue	1.12x	4.53x	27.3x	94x	47.9x	6.89x
EV / Revenue	1.67x	5.36x	29x	92.8x	49.1x	7.02x
EV / EBITDA	-3.41x	25.1x	-20.7x	-23.6x	-48.4x	32.6x
EV / EBIT	-2.76x	41.3x	-18x	-20.5x	-38.8x	35x
EV / FCF	-2.85x	-11.6x	-214x	-13.3x	-13.3x	-87.4x
FCF Yield	-35.1%	-8.59%	-0.47%	-7.5%	-7.54%	-1.14%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	2.738	1.616	-13.76	-14.64	-16.61	29.95
Distribution rate	-	-	-	-	-	-
Net sales ¹	148.8	183.2	66.52	40.4	196	1,898
EBITDA ¹	-72.76	39.17	-93.29	-158.9	-198.7	408.3
EBIT ¹	-89.88	23.75	-107.5	-182.7	-248.3	380.1
Net income ¹	34.22	20.2	-172	-198.2	-264.1	502.4
Net Debt ¹	81.21	150.9	112.9	-45.92	240.8	253
Reference price ²	13.35	66.45	145.35	245.50	560.00	779.70
Nbr of stocks (in thousands)	12,500	12,500	12,500	15,459	16,759	16,759
Announcement Date	9/8/20	9/7/21	9/8/22	9/8/23	9/7/24	9/5/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KEYENCE CORPORATION	32.79x	11.6x	21.19x	0.84%	120B
SHENGYI TECHNOLOGY CO.,LTD.	47.47x	7.91x	34.41x	1.55%	53.19B
FLEX LTD.	26.25x	1.22x	13.86x	-.--%	39.9B
TDK CORPORATION	21.2x	1.8x	8.82x	1.44%	35.13B
KYOCERA CORPORATION	28.95x	2.04x	14.19x	1.61%	29.24B
TELEDYNE TECHNOLOGIES INCORPORATED	28.54x	4.35x	17.35x	-.--%	27.65B
HEXAGON AB	10.31x	5.78x	16.03x	1.45%	26B
HALMA PLC	31.35x	4.78x	19.09x	0.74%	18.33B
ZEBRA TECHNOLOGIES CORPORATION	23.23x	2.96x	12.42x	-.--%	16.28B
Average	27.79x	4.72x	17.48x	0.85%	40.69B
Weighted average by Cap.	30.38x	6.54x	19.41x	0.91%