|
End-of-day quote
NSE India S.E.
2026-10-29
|
5-day change | 1st Jan Change | ||
| 155.78 INR | -0.68% |
|
-4.14% | +0.64% |
| 10-13 | Nexus Select Trust Announces CEO Changes, Effective January 1, 2027 | CI |
| 10-13 | Nexus Select Trust Announces Management Changes, Effective January 1, 2027 | CI |
Company Valuation: Nexus Select Trust
Data adjusted to current consolidation scope
| Fiscal Period: March | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 193,511 | 197,314 | 228,447 | 236,007 | - | - |
| Change | - | 1.97% | 15.78% | 3.31% | - | - |
| Enterprise Value (EV) 1 | 225,221 | 241,314 | 228,447 | 298,607 | 302,858 | 305,880 |
| Change | - | 7.15% | -5.33% | 30.71% | 1.42% | 1% |
| P/E | 28.7x | 40.8x | 56.7x | 35.5x | 31x | 28.1x |
| PBR | 1.3x | 1.4x | 1.73x | 1.91x | 2.05x | 2.19x |
| PEG | - | -1.4x | -3.4x | 0.5x | 2.1x | 2.7x |
| Capitalization / Revenue | 10.1x | 8.64x | 8.9x | 8.37x | 7.79x | 7.29x |
| EV / Revenue | 11.8x | 10.6x | 8.9x | 10.6x | 10x | 9.45x |
| EV / EBITDA | 17.5x | 15.1x | 13.2x | 15.6x | 14.5x | 13.9x |
| EV / EBIT | 29.5x | 23.8x | 20.5x | 23.2x | 20.8x | 19.6x |
| EV / FCF | 19.9x | 17.4x | 175x | 19.2x | 17.4x | 15.8x |
| FCF Yield | 5.02% | 5.75% | 0.57% | 5.2% | 5.75% | 6.33% |
| Dividend per Share 2 | 7.075 | 8.35 | 9.08 | 9.948 | 10.89 | 11.5 |
| Rate of return | 5.54% | 6.41% | 6.02% | 6.39% | 6.99% | 7.38% |
| EPS 2 | 4.45 | 3.19 | 2.66 | 4.387 | 5.026 | 5.553 |
| Distribution rate | 159% | 262% | 341% | 227% | 217% | 207% |
| Net sales 1 | 19,164 | 22,829 | 25,680 | 28,189 | 30,298 | 32,378 |
| EBITDA 1 | 12,842 | 15,996 | 17,329 | 19,151 | 20,826 | 22,030 |
| EBIT 1 | 7,640 | 10,135 | 11,131 | 12,866 | 14,567 | 15,615 |
| Net income 1 | 5,986 | 4,828 | 4,035 | 6,590 | 7,634 | 8,401 |
| Net Debt 1 | 31,710 | 44,000 | - | 62,600 | 66,852 | 69,873 |
| Reference price 2 | 127.73 | 130.24 | 150.79 | 155.78 | 155.78 | 155.78 |
| Nbr of stocks (in thousands) | 1,515,000 | 1,515,000 | 1,515,000 | 1,515,000 | - | - |
| Announcement Date | 5/9/24 | 5/13/25 | 5/12/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.76x | 10.65x | 15.68x | 6.34% | 2.5B | |
| 33.33x | 17.89x | 22.45x | 3.42% | 119B | |
| 32.25x | 14.38x | 18.47x | 4.26% | 68.35B | |
| 37.3x | 14.78x | 15.28x | 5.8% | 53.04B | |
| 18.28x | 15.47x | 17.6x | 1.13% | 38.41B | |
| 13.83x | 24.64x | 26.98x | 3.63% | 16.23B | |
| 27.23x | 10.84x | 14.91x | 4.59% | 15.7B | |
| 8.29x | 11.87x | 14.53x | 6.02% | 14.75B | |
| 18.05x | 16.15x | 23.47x | 5.33% | 14.05B | |
| 29.36x | 11.19x | 16.38x | 4.15% | 13.37B | |
| Average | 25.37x | 14.79x | 18.58x | 4.47% | 35.54B | |
| Weighted average by Cap. | 29.15x | 15.86x | 19.40x | 3.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NXST Stock
- Valuation Nexus Select Trust
Select your edition
All financial news and data tailored to specific country editions
