Company Valuation: KSOS INDI

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,037 4,204 5,243 13,266 10,354 5,873
Change - 305.2% 24.74% 153.01% -21.95% -43.28%
Enterprise Value (EV) 1 957.3 4,135 5,157 13,193 10,391 5,861
Change - 331.91% 24.73% 155.81% -21.23% -43.6%
P/E 10.7x 26.7x 21.2x 38.8x 30.2x 17.1x
PBR 7.76x 25x 23.4x 55.7x 49.9x 20x
PEG - 0.4x 0.4x 1x 65.59x 324.38x
Capitalization / Revenue 3.68x 8.93x 6.7x 12.2x 7.53x 3.61x
EV / Revenue 3.39x 8.78x 6.59x 12.1x 7.56x 3.6x
EV / EBITDA 7.64x 20.6x 15.6x 28.2x 21.9x 12.5x
EV / EBIT 7.88x 21.1x 15.9x 28.7x 22.5x 13x
EV / FCF 27.9x 57.5x 32x 52x 53.3x 28.5x
FCF Yield 3.59% 1.74% 3.12% 1.92% 1.87% 3.51%
Dividend per Share 2 2.5 2.875 11.75 9.75 15.5 11
Rate of return 5.71% 1.62% 5.31% 1.74% 3.55% 4.44%
EPS 2 4.071 6.633 10.43 14.4 14.47 14.48
Distribution rate 61.4% 43.3% 113% 67.7% 107% 76%
Net sales 1 282.2 470.7 783.1 1,086 1,374 1,627
EBITDA 1 125.2 201.2 330.7 467.8 474.2 467.1
EBIT 1 121.4 196.3 325.2 459.2 461.1 452.2
Net income 1 89.38 157.3 247.2 341.5 343.2 343.3
Net Debt 1 -80.12 -68.95 -86.04 -73.45 37.6 -12.61
Reference price 2 43.75 177.28 221.12 559.48 436.65 247.60
Nbr of stocks (in thousands) 23,712 23,712 23,712 23,712 23,712 23,720
Announcement Date 5/7/21 5/15/22 7/1/23 8/23/24 9/5/25 9/4/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 61.5M
26.2x9.68x15.83x0.77% 3,833B
124.16x54.2x87.97x-.--% 456B
479.02x20.53x81.15x-.--% 96.28B
67.86x14.32x30.19x-.--% 89.81B
107.18x9.08x24.25x-.--% 81.59B
33.64x1.62x12.95x-.--% 60.97B
188.68x6.05x21.94x-.--% 47.52B
32.1x6.69x32.11x-.--% 42.36B
109.33x4.32x20.97x-.--% 37.67B
Average 129.80x 14.05x 36.37x 0.09% 474.49B
Weighted average by Cap. 49.42x 14.05x 24.71x 0.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA