Company Valuation: Salzer Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,951 2,938 4,100 14,572 19,020 8,671
Change - 50.57% 39.53% 255.42% 30.52% -54.41%
Enterprise Value (EV) 1 3,859 5,359 6,747 17,509 23,062 13,823
Change - 38.89% 25.89% 159.5% 31.71% -40.06%
P/E 9.51x 13x 11.6x 32.3x 37.3x 16.4x
PBR 0.59x 0.83x 1.01x 3.08x 3.5x 1.46x
PEG - 1.3x 0.2x 1.8x 3.3x 4.27x
Capitalization / Revenue 0.31x 0.37x 0.4x 1.25x 1.34x 0.49x
EV / Revenue 0.62x 0.67x 0.65x 1.5x 1.63x 0.79x
EV / EBITDA 6.15x 8.11x 7.01x 14.9x 16.9x 9.33x
EV / EBIT 8.13x 10.7x 8.41x 17.8x 20.3x 11.3x
EV / FCF -19.3x -10.1x -14x -33.1x -18.7x -20.4x
FCF Yield -5.19% -9.92% -7.16% -3.02% -5.33% -4.9%
Dividend per Share 2 1.6 1.8 2.2 2.5 2.5 2.5
Rate of return 1.31% 0.98% 0.87% 0.3% 0.23% 0.51%
EPS 2 12.84 14.14 21.9 25.94 28.83 29.94
Distribution rate 12.5% 12.7% 10% 9.64% 8.67% 8.35%
Net sales 1 6,257 8,035 10,372 11,663 14,183 17,584
EBITDA 1 627.9 660.7 963.1 1,178 1,364 1,482
EBIT 1 474.7 501.9 802.7 981.2 1,135 1,225
Net income 1 205.2 225.9 387 458.8 508.4 529.4
Net Debt 1 1,907 2,421 2,647 2,937 4,042 5,152
Reference price 2 122.10 183.85 253.35 838.30 1,075.60 490.35
Nbr of stocks (in thousands) 15,983 15,983 16,183 17,383 17,683 17,683
Announcement Date 8/19/21 8/18/22 8/18/23 8/22/24 8/21/25 8/20/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.58x5.07x24.75x0.2% 6.57B
23.14x - - 0.63% 2.03B
32.13x1.85x17.84x2.16% 1.5B
13.47x - - 3.71% 1.07B
29.28x - - - 938M
Average 26.32x 3.46x 21.29x 1.68% 2.42B
Weighted average by Cap. 29.55x 4.47x 23.46x 0.88%

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. SALZERELEC Stock
  4. SALZERELEC Stock
  5. Valuation Salzer Electronics Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!