Company Valuation: Oswal Leasing Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 5.68 8.725 12.23 16.37 24.16 35.67
Change - 53.61% 40.17% 33.85% 47.59% 47.64%
Enterprise Value (EV) 1 5.308 8.717 11.85 15.93 24.02 35.54
Change - 64.22% 35.92% 34.42% 50.83% 47.95%
P/E 13.1x -72.7x -51.6x -38.9x -112x -68.4x
PBR 0.21x 0.31x 0.44x 0.59x 0.86x 1.31x
PEG - 1x -0.5x -0.5x 2.3x -0x
Capitalization / Revenue 3.05x 6.23x 8.62x 10.7x 16x 25.5x
EV / Revenue 2.85x 6.23x 8.35x 10.4x 15.9x 25.4x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.8697 -0.24 -0.4742 -0.8409 -0.4311 -1.043
Distribution rate - - - - - -
Net sales 1 1.864 1.4 1.419 1.529 1.509 1.399
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 0.4349 -0.118 -0.2371 -0.4204 -0.2155 -0.5213
Net Debt 1 -0.3718 -0.007851 -0.3818 -0.4437 -0.1385 -0.1303
Reference price 2 11.36 17.45 24.46 32.74 48.32 71.34
Nbr of stocks (in thousands) 500 500 500 500 500 500
Announcement Date 8/30/21 8/31/22 8/24/23 8/24/24 6/30/25 8/27/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 431K
19.34x5.5x11.77x2.16% 164B
13.78x3.38x - 2.56% 147B
16.22x7.3x - 1.54% 101B
20.22x11.39x16.52x4.44% 72.35B
13.44x5.21x - 1.95% 49.43B
11.03x1.64x5.04x1.33% 44.41B
5.12x5.3x3.81x3.57% 35.27B
13.64x5.06x15.79x1.93% 31.83B
Average 14.10x 5.60x 10.59x 2.43% 71.79B
Weighted average by Cap. 15.60x 5.64x 11.46x 2.4%

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. OSWALEA Stock
  4. Valuation Oswal Leasing Limited