Company Valuation: Linaks Microelectronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 8.494 12.65 18.2 19.76 18.55 23.92
Change - 48.98% 43.84% 8.57% -6.14% 28.97%
Enterprise Value (EV) 1 7.542 12.66 18.14 19.71 257.2 262.6
Change - 67.82% 43.34% 8.6% 1,205.48% 2.06%
P/E -1.29x -3.32x -2.21x -8.38x -13.4x -10.4x
PBR -0.04x -0.06x -0.08x -0.08x -0.09x -0.11x
PEG - 0.1x -0x 0.1x 0.3x -0.2x
Capitalization / Revenue 2.19x 6.08x 6.86x 15.3x 10.3x 52.3x
EV / Revenue 1.94x 6.08x 6.84x 15.2x 143x 574x
EV / EBITDA -1.36x -5.53x 104x -19.7x -49,777x -212x
EV / EBIT -1.07x -3.52x -15.1x -8.35x -188x -114x
EV / FCF -6.25x 26.2x 1,230x 18x 472x 281x
FCF Yield -16% 3.81% 0.08% 5.55% 0.21% 0.36%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.38 -0.22 -0.475 -0.1361 -0.08 -0.1333
Distribution rate - - - - - -
Net sales 1 3.884 2.081 2.652 1.293 1.804 0.4572
EBITDA 1 -5.542 -2.289 0.174 -1 -0.005168 -1.239
EBIT 1 -7.062 -3.6 -1.202 -2.359 -1.366 -2.311
Net income 1 -6.548 -3.758 -8.235 -2.359 -1.366 -2.311
Net Debt 1 -0.952 0.003 -0.058 -0.057 238.7 238.6
Reference price 2 0.490 0.730 1.050 1.140 1.070 1.380
Nbr of stocks (in thousands) 17,335 17,335 17,335 17,335 17,335 17,335
Announcement Date 11/15/20 9/4/21 9/21/22 8/30/23 9/5/25 9/5/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 250K
61.16x9.84x49.55x1.33% 210B
54.74x9.34x16.52x-.--% 104B
53.79x11.43x39.94x1.02% 69.04B
54.85x - - 0.18% 55.45B
46.91x8.79x31x0.95% 52.29B
8311.11x78.64x2496.51x - 44.37B
28.67x7.87x22.04x1.18% 38.22B
49.88x8.32x33.76x0.88% 38.18B
35.99x8.33x27.44x0.54% 34.6B
Average 966.34x 17.82x 339.60x 0.76% 64.66B
Weighted average by Cap. 619.85x 14.70x 220.53x 0.84%

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. 517463 Stock
  4. Valuation Linaks Microelectronics Limited