Company Valuation: Lippi Systems Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 64.82 45.5 125.6 88.55 106.7 141.6
Change - -29.81% 176.15% -29.53% 20.47% 32.74%
Enterprise Value (EV) 1 128 110.6 128 89.85 114.9 141.9
Change - -13.62% 15.78% -29.82% 27.91% 23.46%
P/E 35.6x -10.7x 15x -5.48x -12.4x -19.1x
PBR 0.27x 0.19x 0.52x 0.39x 0.49x 0.67x
PEG - 0x -0x 0x 0.3x 1.4x
Capitalization / Revenue 0.43x 0.34x 1.14x 51.9x 22.5x 46.3x
EV / Revenue 0.85x 0.81x 1.16x 52.6x 24.3x 46.4x
EV / EBITDA 5.08x 8.73x -20.9x -5.07x -18.6x -29.8x
EV / EBIT 11.2x -67.2x -6.75x -3.4x -7.79x -10.9x
EV / FCF -155x 5.44x 8.86x 22.3x -23.9x -6.86x
FCF Yield -0.64% 18.4% 11.3% 4.49% -4.19% -14.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.26 -0.61 1.197 -2.31 -1.23 -1.06
Distribution rate - - - - - -
Net sales 1 151.4 135.8 110.4 1.707 4.738 3.059
EBITDA 1 25.22 12.66 -6.123 -17.72 -6.19 -4.755
EBIT 1 11.4 -1.645 -18.98 -26.43 -14.74 -13.04
Net income 1 1.827 -4.235 8.378 -16.15 -8.594 -7.423
Net Debt 1 63.2 65.08 2.381 1.3 8.248 0.277
Reference price 2 9.26 6.50 17.95 12.65 15.24 20.23
Nbr of stocks (in thousands) 7,000 7,000 7,000 7,000 7,000 7,000
Announcement Date 9/30/20 9/7/21 9/5/22 9/5/23 9/6/24 9/6/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 13.83M
18.98x0.74x7.95x1.24% 7.89B
12.54x0.73x7.1x1.46% 7.32B
21.65x - - - 2.06B
8.59x - - - 1.05B
Average 15.44x 0.73x 7.53x 1.35% 3.67B
Weighted average by Cap. 16.11x 0.73x 7.54x 1.35%

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. LIPPISYS6 Stock
  4. Valuation Lippi Systems Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!