Company Valuation: Netlink Solutions (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 41.73 175.9 164.3 261.3 270.8 448.9
Change - 321.52% -6.61% 59.05% 3.63% 65.81%
Enterprise Value (EV) 1 36.57 171.7 148.3 201.5 175.7 444
Change - 369.57% -13.62% 35.83% -12.77% 152.65%
P/E 1.81x 11.9x 3.44x 2.84x 5.06x 22.1x
PBR 0.44x 1.6x 1.04x 1.05x 0.89x 1.39x
PEG - -0.3x 0x 0x -0.1x -0.4x
Capitalization / Revenue 1.31x 5.95x 4.88x 3.03x 8.56x 13.5x
EV / Revenue 1.15x 5.81x 4.4x 2.34x 5.55x 13.4x
EV / EBITDA 1.56x 9.01x 7.36x 2.8x 19.2x 22.7x
EV / EBIT 1.58x 9.96x 8.1x 2.87x 24.6x 25.1x
EV / FCF 5.98x 13x -19x 2.69x -51.5x 33.8x
FCF Yield 16.7% 7.68% -5.25% 37.2% -1.94% 2.96%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 9.116 5.847 18.88 36.37 21.17 8.02
Distribution rate - - - - - -
Net sales 1 31.79 29.55 33.69 86.21 31.64 33.17
EBITDA 1 23.5 19.06 20.14 72.01 9.149 19.57
EBIT 1 23.07 17.24 18.31 70.18 7.137 17.68
Net income 1 23.06 14.79 47.75 91.99 53.53 20.29
Net Debt 1 -5.167 -4.209 -15.96 -59.81 -95.02 -4.964
Reference price 2 16.50 69.55 64.95 103.30 107.05 177.50
Nbr of stocks (in thousands) 2,529 2,529 2,529 2,529 2,529 2,529
Announcement Date 8/27/21 9/5/22 8/11/23 9/5/24 9/5/25 9/7/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.74M
14.14x1.53x6.98x4.02% 27.75B
9.2x1x5.66x4.38% 20.71B
11.96x5.21x9.06x7.15% 10.22B
16.73x1.37x4.31x2.78% 6.08B
17.13x0.73x4.42x3.88% 5.53B
-55.06x1.8x7.58x0% 5.22B
14.76x0.5x4.99x1.62% 4.04B
35.47x4.63x12.5x-.--% 3.45B
Average 8.04x 2.09x 6.94x 2.98% 9.22B
Weighted average by Cap. 9.59x 1.88x 6.71x 3.86%

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