Company Valuation: NIIT Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 83,265 43,908 14,245 16,590 6,888 11,684 -
Change - -47.27% -67.56% 16.46% -58.48% 69.64% -
Enterprise Value (EV) 83,265 37,701 14,245 16,590 6,888 11,684 11,684
Change - -54.72% -62.21% 16.46% -58.48% 69.64% 0%
P/E - - 37.6x 36.4x - 53.4x 27.6x
PBR 5.5x 4.41x 1.38x 1.56x 0.64x 1.09x 1.06x
PEG - - - 1.9x - - 0.3x
Capitalization / Revenue 6.04x 12.9x 4.73x 4.64x 1.77x 2.7x 2.42x
EV / Revenue 0x 0x 0x 0x 0x 2.7x 2.42x
EV / EBITDA 0x -0x 0x 0x -0x 92x 48.9x
EV / EBIT 0x -0x -0x -0x -0x -43.6x -66x
EV / FCF 0x -0x -0x -0x -0x 30x 20.5x
FCF Yield 3.14% -0.4% -1.66% -0.58% -3.67% 3.34% 4.89%
Dividend per Share 2 5.5 - 1.25 1 1 1 1
Rate of return 0.88% - 1.18% 0.82% 1.98% 1.17% 1.17%
EPS 2 - - 2.81 3.36 - 1.6 3.1
Distribution rate - - 44.5% 29.8% - 62.5% 32.3%
Net sales 1 13,775 3,412 3,015 3,576 3,902 4,325 4,820
EBITDA 1 2,965 -45.9 11.96 32.34 -133.6 127 239
EBIT 1 2,388 -210.4 -171.5 -200.1 -423.2 -268 -177
Net income 1 2,262 31.77 383.6 461.2 52.83 226 426
Net Debt - -6,207 - - - - -
Reference price 2 622.00 326.30 105.55 122.35 50.50 85.50 85.50
Nbr of stocks (in thousands) 133,867 134,564 134,964 135,592 136,387 136,654 -
Announcement Date 5/24/22 5/29/23 5/24/24 5/13/25 5/14/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 1.14% 124M
-3.37x - - - 82.43M
Average -3.37x 1.14% 103.43M
Weighted average by Cap. -3.37x 1.14%

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

  1. Stock Market
  2. Stocks
  3. 500304 Stock
  4. Valuation NIIT Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!