Company Valuation: Shyam Telecom Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 85.99 180.2 111.9 82.27 95.34 146.5
Change - 109.57% -37.9% -26.49% 15.89% 53.66%
Enterprise Value (EV) 1 64.22 172.8 110.3 80.9 93.95 145.1
Change - 169.08% -36.15% -26.67% 16.14% 54.45%
P/E -1.49x -38.3x -3.07x -1.69x -3.05x -7.93x
PBR -0.61x -1.22x -0.62x -0.36x -0.36x -0.52x
PEG - 0.4x -0x -0.1x 0.1x 0.2x
Capitalization / Revenue 6.45x 41.3x 1,749x - - -
EV / Revenue 4.81x 39.6x 1,724x - - -
EV / EBITDA -0.84x -10.6x -3.77x -1.75x -3.29x -8.33x
EV / EBIT -0.81x -9.26x -3.54x -1.68x -3.13x -7.73x
EV / FCF -8.87x -7.43x 49.6x 4.96x 7.77x 20.8x
FCF Yield -11.3% -13.5% 2.02% 20.2% 12.9% 4.81%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.137 -0.4176 -3.23 -4.322 -2.773 -1.64
Distribution rate - - - - - -
Net sales 1 13.34 4.362 0.064 - - -
EBITDA 1 -76.28 -16.24 -29.3 -46.36 -28.53 -17.42
EBIT 1 -79.42 -18.66 -31.19 -48.05 -29.99 -18.77
Net income 1 -57.9 -4.706 -36.41 -48.71 -31.26 -18.38
Net Debt 1 -21.77 -7.413 -1.587 -1.372 -1.391 -1.403
Reference price 2 7.63 15.99 9.93 7.30 8.46 13.00
Nbr of stocks (in thousands) 11,270 11,270 11,270 11,270 11,270 11,270
Announcement Date 9/4/20 9/2/21 9/2/22 9/2/23 7/4/24 9/1/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.38x7.81x20.17x1.36% 479B
51.81x18.42x36.32x-.--% 249B
21.49x0.89x15.61x2.09% 194B
33.47x10.58x26.07x0.31% 164B
33.03x6.26x18.32x1.08% 72.73B
167.28x21.53x63.13x-.--% 64.28B
30.22x6.86x23.09x1.36% 58.35B
78.55x9.15x42.24x-.--% 57.87B
40.41x2.13x13.85x1.78% 54.64B
Average 54.85x 9.29x 28.75x 0.89% 154.85B
Weighted average by Cap. 44.58x 9.41x 25.79x 0.98%

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. 517411 Stock
  4. SHYAMTEL Stock
  5. Valuation Shyam Telecom Limited