Company Valuation: Kesoram Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 11,578 12,804 18,205 53,170 1,302 2,507
Change - 10.58% 42.19% 192.06% -97.55% 92.6%
Enterprise Value (EV) 1 30,964 30,601 37,032 74,393 2,965 4,637
Change - -1.17% 21.02% 100.89% -96.01% 56.39%
P/E 7.22x -13.5x -8.57x -13.8x 0.02x -2.84x
PBR 5.86x 2.5x 3.85x 56.1x 0.29x 0.68x
PEG - 0x -0.1x -0.2x -0x 0x
Capitalization / Revenue 0.44x 0.36x 0.48x 1.33x 0.5x 1.01x
EV / Revenue 1.17x 0.85x 0.98x 1.87x 1.15x 1.87x
EV / EBITDA 8.64x 6.16x 14x 21.5x -5.67x -8.14x
EV / EBIT 12x 7.64x 21.8x 34.2x -3.54x -5.98x
EV / FCF -20.1x -16.8x -14.4x -57.5x 2.81x -3.85x
FCF Yield -4.99% -5.95% -6.93% -1.74% 35.5% -26%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 9.726 -3.864 -6.835 -12.36 179.1 -2.84
Distribution rate - - - - - -
Net sales 1 26,528 36,059 37,780 39,869 2,588 2,476
EBITDA 1 3,584 4,970 2,638 3,456 -523 -569.7
EBIT 1 2,575 4,004 1,700 2,174 -837.1 -775
Net income 1 1,401 -773.4 -1,943 -3,841 55,652 -881.3
Net Debt 1 19,386 17,798 18,827 21,223 1,664 2,130
Reference price 2 70.25 52.30 58.60 171.15 4.19 8.07
Nbr of stocks (in thousands) 164,811 244,809 310,664 310,664 310,664 310,664
Announcement Date 7/1/21 5/19/22 5/19/23 6/11/24 6/23/25 7/21/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 35.87M
26.95x2.31x13.29x1.35% 11.86B
8.09x0.9x7.34x1.96% 9.13B
15.66x - - 3.03% 8.29B
10.62x0.42x3.69x0.32% 1.61B
181.4x - - - 1.54B
Average 48.55x 1.21x 8.11x 1.67% 5.41B
Weighted average by Cap. 25.30x 1.60x 10.20x 1.93%

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. KESORAMIND Stock
  4. Valuation Kesoram Industries Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!