Company Valuation: Ramco Systems Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 16,265 8,143 6,730 9,377 12,337 29,792 - -
Change - -49.94% -17.34% 39.33% 31.56% 141.49% - -
Enterprise Value (EV) 16,265 8,143 6,730 9,377 12,337 29,792 29,792 29,792
Change - -49.94% -17.34% 39.33% 31.56% 141.49% 0% 0%
P/E 29.1x -11.1x -2.91x -3.86x -35.4x 30.9x 47.3x 32.4x
PBR - - 1.26x 3.01x 3.91x 3.69x 6.53x 5.43x
PEG - 0x -0x -0.87x 0.4x -0x 0x 0.7x
Capitalization / Revenue 2.6x 1.53x 1.37x 1.78x 2.09x 1.84x 3.75x 3.4x
EV / Revenue 0x 0x 0x 0x 0x 4.3x 3.75x 3.4x
EV / EBITDA - - -0x -0x 0x 20.5x 18x 14.9x
EV / EBIT 0x - -0x -0x -0x 55.8x 44.3x 31x
EV / FCF 0x 0x - 0x 0x 152x 80.7x 22x
FCF Yield 5.92% 0.51% - 2.67% 0.52% 6.58% 1.24% 4.54%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 18.2 -23.87 -65.6 -68.51 -9.35 11.15 15 21.9
Distribution rate - - - - - - - -
Net sales 1 6,263 5,311 4,922 5,258 5,913 7,010 7,945 8,755
EBITDA 1 - - -1,354 -1,544 756.4 1,585 1,651 1,993
EBIT 1 1,021 - -2,162 -2,416 -271.4 671.3 672 961
Net income 1 - - -2,068 -2,419 -342.5 418.4 561 817
Net Debt - - - - - - - -
Reference price 2 529.55 264.25 191.05 264.75 330.90 709.80 709.80 709.80
Nbr of stocks (in thousands) 30,714 30,814 35,228 35,420 37,282 37,559 - -
Announcement Date 5/25/21 5/19/22 5/17/23 5/21/24 5/21/25 5/21/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
107.55x - - - 283M
21.51x8.26x13.73x0.99% 2,771B
83.72x33.61x56.17x-.--% 271B
131.53x39.12x135.86x0.13% 135B
83.84x16.85x36.61x-.--% 104B
167.9x9.76x24.12x-.--% 87B
438.35x18.58x74.8x-.--% 85.35B
30.06x1.55x12.11x-.--% 55.94B
135.58x5.07x25.8x-.--% 44.29B
-31.24x4.16x19.93x-.--% 34.05B
Average 116.88x 15.22x 44.35x 0.12% 358.69B
Weighted average by Cap. 46.66x 11.68x 24.07x 0.77%

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. RAMCOSYS Stock
  4. Valuation Ramco Systems Limited