Company Valuation: Keynote Financial Services Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 167.8 299.2 602.6 458.4 801.9 1,669
Change - 78.28% 101.4% -23.93% 74.92% 108.08%
Enterprise Value (EV) 1 -124.8 100.8 148.7 -65.81 24.37 743.7
Change - 180.8% 47.51% -144.25% 137.03% 2,952.01%
P/E -3.97x 2.65x 3.75x -28.1x 2.99x 11.5x
PBR 0.23x 0.35x 0.6x 0.47x 0.65x 1.21x
PEG - -0x 0.1x 0x -0x -0.3x
Capitalization / Revenue 1.69x 1.4x 1.98x 2.9x 1.63x 5.51x
EV / Revenue -1.26x 0.47x 0.49x -0.42x 0.05x 2.46x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1 1 1 1 1 1
Rate of return 3.32% 1.86% 0.92% 1.21% 0.69% 0.33%
EPS 2 -7.587 20.25 28.89 -2.928 48.11 26.17
Distribution rate -13.2% 4.94% 3.46% -34.2% 2.08% 3.82%
Net sales 1 99.08 213.3 304.5 158 493.3 302.9
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 -42.23 112.7 160.8 -16.3 267.9 145.7
Net Debt 1 -292.6 -198.4 -453.9 -524.2 -777.5 -924.9
Reference price 2 30.15 53.75 108.25 82.35 144.05 299.74
Nbr of stocks (in thousands) 5,567 5,567 5,567 5,567 5,567 5,567
Announcement Date 9/4/20 9/2/21 9/3/22 9/5/23 9/3/24 9/4/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.86x5.56x11.93x2.14% 166B
15.45x3.6x - 2.33% 164B
17.1x7.54x - 1.46% 107B
26.36x12.26x21.03x4.11% 77.17B
13.83x5.29x - 1.92% 50.13B
12.08x1.83x5.73x1.27% 47.45B
4.83x4.85x4.89x3.66% 34.84B
14.1x5.45x18.01x1.79% 34.17B
Average 15.45x 5.80x 12.32x 2.34% 85.04B
Weighted average by Cap. 17.06x 5.84x 12.96x 2.29%

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. KEYFINSERV Stock
  4. KEYFINSERV Stock
  5. Valuation Keynote Financial Services Limited