Company Valuation: Salzer Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 974.1 1,951 2,938 4,100 14,572 19,020
Change - 100.33% 50.57% 39.53% 255.42% 30.52%
Enterprise Value (EV) 1 2,656 3,859 5,359 6,747 17,509 23,062
Change - 45.28% 38.89% 25.89% 159.5% 31.71%
P/E 3.59x 9.51x 13x 11.6x 32.3x 37.3x
PBR 0.31x 0.59x 0.83x 1.01x 3.08x 3.5x
PEG - -0.4x 1.3x 0.2x 1.8x 3.3x
Capitalization / Revenue 0.17x 0.31x 0.37x 0.4x 1.25x 1.34x
EV / Revenue 0.45x 0.62x 0.67x 0.65x 1.5x 1.63x
EV / EBITDA 3.99x 6.15x 8.11x 7.01x 14.9x 16.9x
EV / EBIT 5.07x 8.13x 10.7x 8.41x 17.8x 20.3x
EV / FCF -10.2x -19.3x -10.1x -14x -33.1x -18.7x
FCF Yield -9.85% -5.19% -9.92% -7.16% -3.02% -5.33%
Dividend per Share 2 - 1.6 1.8 2.2 2.5 2.5
Rate of return - 1.31% 0.98% 0.87% 0.3% 0.23%
EPS 2 16.96 12.84 14.14 21.9 25.94 28.83
Distribution rate - 12.5% 12.7% 10% 9.64% 8.67%
Net sales 1 5,844 6,257 8,035 10,372 11,663 14,183
EBITDA 1 665.3 627.9 660.7 963.1 1,178 1,364
EBIT 1 523.6 474.7 501.9 802.7 981.2 1,135
Net income 1 271.1 205.2 225.9 387 458.8 508.4
Net Debt 1 1,682 1,907 2,421 2,647 2,937 4,042
Reference price 2 60.95 122.10 183.85 253.35 838.30 1,075.60
Nbr of stocks (in thousands) 15,983 15,983 15,983 16,183 17,383 17,683
Announcement Date 8/14/20 8/19/21 8/18/22 8/18/23 8/22/24 8/21/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
42.71x6.6x31.7x0.15% 8.48B
19.98x - - 0.55% 1.69B
32.88x1.86x16.39x2.17% 1.49B
13.62x - - 3.66% 1B
Average 27.30x 4.23x 24.04x 1.63% 3.17B
Weighted average by Cap. 36.22x 5.89x 29.40x 0.72%

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