Company Valuation: Scoobee Day Garments (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,470 2,192 1,150 1,041 1,350 1,055
Change - 49.13% -47.55% -9.47% 29.68% -21.88%
Enterprise Value (EV) 1 2,158 2,924 1,748 1,565 1,923 1,282
Change - 35.45% -40.21% -10.47% 22.85% -33.32%
P/E -33.1x 62.1x 14.7x 27.8x 70.9x -17x
PBR -12.4x -26.2x -220x 32.3x 27.4x 1.12x
PEG - -0x 0x -0.5x -1.4x 0x
Capitalization / Revenue 5.64x 5.16x 2.26x 2.59x 2.9x 3.15x
EV / Revenue 8.28x 6.88x 3.43x 3.89x 4.13x 3.83x
EV / EBITDA 289x 32.9x 14.4x 18x 32.1x -65.2x
EV / EBIT -270x 43.1x 17.9x 24.9x 66.7x -23.2x
EV / FCF -32.2x -46.8x 18.4x 28.9x -23.5x 20.2x
FCF Yield -3.11% -2.14% 5.42% 3.46% -4.25% 4.95%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.294 2.613 5.806 2.773 1.41 -3.66
Distribution rate - - - - - -
Net sales 1 260.8 425.1 509.1 402.1 465 334.8
EBITDA 1 7.466 88.73 121.6 87.04 59.87 -19.67
EBIT 1 -7.992 67.83 97.79 62.87 28.83 -55.27
Net income 1 -44.46 35.28 78.38 37.44 19.1 -55.12
Net Debt 1 688.3 731.1 598 524 572.7 227.4
Reference price 2 108.90 162.40 85.18 77.11 100.00 62.33
Nbr of stocks (in thousands) 13,500 13,500 13,500 13,500 13,500 16,920
Announcement Date 8/3/21 9/5/22 9/6/23 9/4/24 9/3/25 9/5/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.73M
17.03x2.58x8.53x3.45% 210B
29.57x7.33x16.19x1.53% 153B
24.72x3.96x13.94x2.33% 123B
63.2x4.51x42.06x0.41% 41.88B
11.63x1.76x6.05x3.98% 26.43B
19.66x2.58x13.09x1.06% 21.65B
10.34x1.17x7.62x7.07% 13.65B
18.5x3.53x8.72x3.15% 13.38B
Average 24.33x 3.43x 14.52x 2.87% 66.99B
Weighted average by Cap. 24.73x 4.15x 13.95x 2.54%

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. VICTORYPP6 Stock
  4. Valuation Scoobee Day Garments (India) Limited