Company Valuation: Shyam Telecom Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 180.2 111.9 82.27 95.34 146.5 91.96
Change - -37.9% -26.49% 15.89% 53.66% -37.23%
Enterprise Value (EV) 1 172.8 110.3 80.9 93.95 145.1 90.78
Change - -36.15% -26.67% 16.14% 54.45% -37.44%
P/E -38.3x -3.07x -1.69x -3.05x -7.93x -1.83x
PBR -1.22x -0.62x -0.36x -0.36x -0.52x -0.28x
PEG - -0x -0.1x 0.1x 0.2x -0x
Capitalization / Revenue 41.3x 1,749x - - - -
EV / Revenue 39.6x 1,724x - - - -
EV / EBITDA -10.6x -3.77x -1.75x -3.29x -8.33x -1.72x
EV / EBIT -9.26x -3.54x -1.68x -3.13x -7.73x -1.68x
EV / FCF -7.43x 49.6x 4.96x 7.77x 20.8x -3.03x
FCF Yield -13.5% 2.02% 20.2% 12.9% 4.81% -33%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4176 -3.23 -4.322 -2.773 -1.64 -4.455
Distribution rate - - - - - -
Net sales 1 4.362 0.064 - - - -
EBITDA 1 -16.24 -29.3 -46.36 -28.53 -17.42 -52.66
EBIT 1 -18.66 -31.19 -48.05 -29.99 -18.77 -54
Net income 1 -4.706 -36.41 -48.71 -31.26 -18.38 -50.2
Net Debt 1 -7.413 -1.587 -1.372 -1.391 -1.403 -1.179
Reference price 2 15.99 9.93 7.30 8.46 13.00 8.16
Nbr of stocks (in thousands) 11,270 11,270 11,270 11,270 11,270 11,270
Announcement Date 9/2/21 9/2/22 9/2/23 7/4/24 9/1/25 8/31/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA