Company Valuation: KSOS INDI

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025
Market Cap 1 1,037 4,204 5,243 13,266 10,354
Change - 305.2% 24.74% 153.01% -21.95%
Enterprise Value (EV) 1 957.3 4,135 5,157 13,193 10,391
Change - 331.91% 24.73% 155.81% -21.23%
P/E 10.7x 26.7x 21.2x 38.8x 30.2x
PBR 7.76x 25x 23.4x 55.7x 49.9x
PEG 0.1x 0.4x 0.4x 1x 65.59x
Capitalization / Revenue 3.68x 8.93x 6.7x 12.2x 7.53x
EV / Revenue 3.39x 8.78x 6.59x 12.1x 7.56x
EV / EBITDA 7.64x 20.6x 15.6x 28.2x 21.9x
EV / EBIT 7.88x 21.1x 15.9x 28.7x 22.5x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 2.5 2.875 11.75 9.75 15.5
Rate of return 5.71% 1.62% 5.31% 1.74% 3.55%
EPS 2 4.071 6.633 10.43 14.4 14.47
Distribution rate 61.4% 43.3% 113% 67.7% 107%
Net sales 1 282.2 470.7 783.1 1,086 1,374
EBITDA 1 125.2 201.2 330.7 467.8 474.2
EBIT 1 121.4 196.3 325.2 459.2 461.1
Net income 1 89.38 157.3 247.2 341.5 343.2
Net Debt 1 -80.12 -68.95 -86.04 -73.45 37.6
Reference price 2 43.75 177.28 221.12 559.48 436.65
Nbr of stocks (in thousands) 23,712 23,712 23,712 23,712 23,712
Announcement Date 5/7/21 5/15/22 7/1/23 8/23/24 9/5/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 67.45M
24.54x9.06x14.76x0.81% 3,588B
118.8x51.34x83.33x-.--% 432B
66.45x14.02x29.56x-.--% 87.86B
417.68x17.92x70.83x-.--% 84.61B
147.43x8.65x22.06x-.--% 76.18B
39.64x2x15.94x-.--% 71.99B
125.01x5.14x24.78x-.--% 44.8B
173.64x5.51x21.29x-.--% 43.49B
22.53x4.3x11.86x1.26% 34.67B
Average 126.19x 13.10x 32.71x 0.23% 446.44B
Weighted average by Cap. 46.73x 13.19x 23.04x 0.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA