Company Valuation: Netlink Solutions (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 41.1 41.73 175.9 164.3 261.3 270.8
Change - 1.54% 321.52% -6.61% 59.05% 3.63%
Enterprise Value (EV) 1 40.41 36.57 171.7 148.3 201.5 175.7
Change - -9.51% 369.57% -13.62% 35.83% -12.77%
P/E -1.38x 1.81x 11.9x 3.44x 2.84x 5.06x
PBR 0.57x 0.44x 1.6x 1.04x 1.05x 0.89x
PEG - -0x -0.3x 0x 0x -0.1x
Capitalization / Revenue 12.2x 1.31x 5.95x 4.88x 3.03x 8.56x
EV / Revenue 12x 1.15x 5.81x 4.4x 2.34x 5.55x
EV / EBITDA -5.33x 1.56x 9.01x 7.36x 2.8x 19.2x
EV / EBIT -5.1x 1.58x 9.96x 8.1x 2.87x 24.6x
EV / FCF -15.5x 5.98x 13x -19x 2.69x -51.5x
FCF Yield -6.43% 16.7% 7.68% -5.25% 37.2% -1.94%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -11.8 9.116 5.847 18.88 36.37 21.17
Distribution rate - - - - - -
Net sales 1 3.374 31.79 29.55 33.69 86.21 31.64
EBITDA 1 -7.581 23.5 19.06 20.14 72.01 9.151
EBIT 1 -7.917 23.07 17.24 18.31 70.18 7.139
Net income 1 -29.84 23.06 14.79 47.75 91.99 53.53
Net Debt 1 -0.692 -5.167 -4.209 -15.96 -59.81 -95.02
Reference price 2 16.25 16.50 69.55 64.95 103.30 107.05
Nbr of stocks (in thousands) 2,529 2,529 2,529 2,529 2,529 2,529
Announcement Date 8/27/20 8/27/21 9/5/22 8/11/23 9/5/24 9/5/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.23M
14.5x1.6x7.24x3.86% 29.46B
10.23x1.13x6.32x3.89% 24.22B
12.28x5.38x9.4x6.86% 10.67B
16.35x1.31x4.12x2.89% 5.93B
-59.69x1.9x7.99x0% 5.66B
43.33x0.72x4.29x3.93% 5.6B
15.76x0.54x5.36x1.53% 4.23B
34.94x4.55x12.38x-.--% 3.4B
Average 10.96x 2.14x 7.14x 2.87% 9.91B
Weighted average by Cap. 11.13x 1.93x 7.01x 3.66%

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. NETLINK6 Stock
  4. Valuation Netlink Solutions (India) Limited