Company Valuation: Libord Finance Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 94.2 108.8 84.15 146.6 222.2 267.4
Change - 15.5% -22.66% 74.25% 51.5% 20.35%
Enterprise Value (EV) 1 92.28 105.5 79.43 145.5 217.3 260.4
Change - 14.34% -24.71% 83.15% 49.37% 19.82%
P/E 103x 139x 107x 73.7x -40.4x 42x
PBR 0.64x 0.71x 0.54x 0.82x 1.32x 1.55x
PEG - -9.9x - 0x 0x -0x
Capitalization / Revenue 13.9x 14.5x 8.97x 12x 17.5x 13.4x
EV / Revenue 13.6x 14.1x 8.47x 11.9x 17.1x 13x
EV / EBITDA 53.2x 67.1x 57.6x 50.5x -44.8x 38.7x
EV / EBIT 63.7x 67.7x 58.1x 50.7x -44.6x 38.8x
EV / FCF 46.7x 66.9x 13.9x 29.6x -4.09x 115x
FCF Yield 2.14% 1.49% 7.21% 3.38% -24.5% 0.87%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0581 0.05 0.05 0.1267 -0.35 0.4055
Distribution rate - - - - - -
Net sales 1 6.79 7.507 9.381 12.25 12.69 19.95
EBITDA 1 1.735 1.571 1.38 2.882 -4.856 6.721
EBIT 1 1.449 1.56 1.368 2.87 -4.869 6.709
Net income 1 0.913 0.8431 0.7926 1.99 -5.417 6.366
Net Debt 1 -1.923 -3.295 -4.718 -1.158 -4.857 -7.011
Reference price 2 6.00 6.93 5.36 9.34 14.15 17.03
Nbr of stocks (in thousands) 15,700 15,700 15,700 15,700 15,700 15,700
Announcement Date 8/12/21 8/25/22 5/24/23 8/29/24 8/29/25 8/31/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.39M
18.42x3.48x9.52x3.01% 63.81B
7.67x - - 3.42% 39.86B
15.79x - - 2.16% 14.63B
6.41x0.85x - 4.29% 11.69B
12.09x0.82x - 1.98% 8.75B
7.75x - - 6.85% 6.76B
-78.2x2.66x14.14x1.47% 4.17B
19.32x24.05x75.17x2.45% 4.18B
Average 1.16x 6.37x 32.94x 3.2% 17.09B
Weighted average by Cap. 11.05x 3.79x 13.59x 3.18%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Libord Finance Limited

Historical PBR trend

Valuation ratios - PBR - Libord Finance Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Libord Finance Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Libord Finance Limited

  1. Stock Market
  2. Stocks
  3. LIBORDFIN6 Stock
  4. Valuation Libord Finance Limited