SANSERA ENGINEERING LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 989.7 INR | -1.89% |
|
-3.52% | -2.87% |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 35,049 | 39,562 | 54,135 | - | - |
| Enterprise Value (EV) 1 | 42,004 | 46,155 | 61,259 | 60,326 | 58,778 |
| P/E ratio | 27.6 x | 27.5 x | 26.5 x | 20.1 x | 16.2 x |
| Yield | 0.3% | 0.33% | 0.31% | 0.41% | 0.45% |
| Capitalization / Revenue | 1.76 x | 1.69 x | 1.94 x | 1.66 x | 1.42 x |
| EV / Revenue | 2.11 x | 1.97 x | 2.2 x | 1.85 x | 1.55 x |
| EV / EBITDA | 12.6 x | 12.2 x | 12.7 x | 10.3 x | 8.53 x |
| EV / FCF | -78.1 x | 321 x | 152 x | 43.3 x | 27.1 x |
| FCF Yield | -1.28% | 0.31% | 0.66% | 2.31% | 3.69% |
| Price to Book | 3.39 x | 3.39 x | 3.94 x | 3.32 x | 2.77 x |
| Nbr of stocks (in thousands) | 52,156 | 52,930 | 53,615 | - | - |
| Reference price 2 | 672.0 | 747.4 | 1,010 | 1,010 | 1,010 |
| Announcement Date | 22-05-23 | 23-05-22 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 19,890 | 23,383 | 27,898 | 32,635 | 38,028 |
| EBITDA 1 | 3,336 | 3,770 | 4,806 | 5,851 | 6,891 |
| EBIT 1 | 2,139 | 2,469 | 3,278 | 4,182 | 4,921 |
| Operating Margin | 10.75% | 10.56% | 11.75% | 12.81% | 12.94% |
| Earnings before Tax (EBT) 1 | 1,784 | 2,032 | 2,761 | 3,632 | 4,534 |
| Net income 1 | 1,305 | 1,464 | 2,020 | 2,660 | 3,303 |
| Net margin | 6.56% | 6.26% | 7.24% | 8.15% | 8.69% |
| EPS 2 | 24.36 | 27.17 | 38.15 | 50.17 | 62.37 |
| Free Cash Flow 1 | -537.6 | 144 | 403.7 | 1,392 | 2,168 |
| FCF margin | -2.7% | 0.62% | 1.45% | 4.26% | 5.7% |
| FCF Conversion (EBITDA) | - | 3.82% | 8.4% | 23.79% | 31.47% |
| FCF Conversion (Net income) | - | 9.83% | 19.98% | 52.33% | 65.65% |
| Dividend per Share 2 | 2.000 | 2.500 | 3.132 | 4.112 | 4.587 |
| Announcement Date | 22-05-23 | 23-05-22 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,854 | 5,743 | 5,307 | 6,337 | 5,573 | 6,166 | 6,601 | 7,119 | 6,922 | 7,423 |
| EBITDA 1 | - | 745.1 | 935.2 | 900.1 | 1,062 | 866.8 | 941.6 | 1,144 | 1,203 | 1,193 | 1,286 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | 478 | - | - | - | - | - | 667.4 | 724 |
| Net income | 517.6 | - | - | 341.1 | - | - | 361 | - | - | 492.7 | 528 |
| Net margin | - | - | - | 6.43% | - | - | 5.85% | - | - | 7.12% | 7.11% |
| EPS | 9.550 | - | - | - | - | - | 6.530 | - | - | 9.240 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-11-10 | 22-02-07 | 22-05-23 | 22-08-05 | 22-11-07 | 23-02-06 | 23-05-22 | 23-08-01 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | 6,955 | 6,593 | 7,124 | 6,191 | 4,643 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.085 x | 1.749 x | 1.482 x | 1.058 x | 0.6737 x |
| Free Cash Flow 1 | -538 | 144 | 404 | 1,392 | 2,168 |
| ROE (net income / shareholders' equity) | 13.7% | 13.4% | 14.4% | 16.4% | 17.4% |
| ROA (Net income/ Total Assets) | - | - | 13.3% | 15.3% | 15.3% |
| Assets 1 | - | - | 15,191 | 17,382 | 21,588 |
| Book Value Per Share 2 | 198.0 | 221.0 | 256.0 | 304.0 | 364.0 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | 2,668 | 2,420 | 2,819 | 2,810 | 2,900 |
| Capex / Sales | 13.41% | 10.35% | 10.1% | 8.61% | 7.63% |
| Announcement Date | 22-05-23 | 23-05-22 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
1,010
INR
Average target price
1,238
INR
Spread / Average Target
+22.61%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -2.87% | 648M | |
| +22.24% | 48.55B | |
| -7.74% | 22.52B | |
| +29.45% | 20.68B | |
| +35.73% | 17.83B | |
| -4.22% | 15.03B | |
| -18.11% | 13.48B | |
| -20.85% | 13.11B | |
| +34.67% | 12.1B | |
| +36.99% | 10.73B |
- Stock Market
- Equities
- SANSERA Stock
- Financials Sansera Engineering Limited