Company Valuation: Shyama Computronics and Services Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 16.4 16.4 39.45 54.15 37.74 30.19
Change - 0% 140.49% 37.24% -30.3% -20%
Enterprise Value (EV) 1 17.29 17.04 41.97 53.84 37.62 30.1
Change - -1.46% 146.26% 28.29% -30.12% -20%
P/E 20.4x 40.8x 37.1x 48.9x 27x 27.3x
PBR 0.17x 0.17x 0.4x 0.54x 0.37x 0.29x
PEG - -0.8x 0x 12.08x 1x -1.3x
Capitalization / Revenue 5.07x 5.16x 3.46x 14.1x 8.74x 10.8x
EV / Revenue 5.35x 5.36x 3.68x 14x 8.71x 10.8x
EV / EBITDA - - - - - -
EV / EBIT 15.1x 26.5x 4.95x 35.6x 21.6x 56.6x
EV / FCF 21.2x 15.7x -2.27x -30.1x -26.3x -37.8x
FCF Yield 4.72% 6.36% -44% -3.32% -3.81% -2.64%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.08 0.04 0.1057 0.11 0.1387 0.11
Distribution rate - - - - - -
Net sales 1 3.234 3.178 11.42 3.85 4.317 2.793
EBITDA - - - - - -
EBIT 1 1.142 0.6439 8.48 1.514 1.742 0.5318
Net income 1 0.7905 0.3889 1.063 1.099 1.439 1.14
Net Debt 1 0.8884 0.6358 2.513 -0.3087 -0.1216 -0.0958
Reference price 2 1.630 1.630 3.920 5.380 3.750 3.000
Nbr of stocks (in thousands) 10,064 10,064 10,064 10,064 10,064 10,064
Announcement Date 9/7/21 12/3/22 9/7/23 8/31/24 8/23/25 9/1/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 374K
22.16x3.64x12.7x3% 210B
22.65x4.76x11.69x0.73% 193B
15.77x1.72x9.01x3.04% 119B
-605.52x43.07x176.95x-.--% 124B
-134.54x18.71x103.57x-.--% 120B
13.44x2.44x9.19x6.11% 78.1B
19.32x5.16x12.67x2.9% 58.18B
-17.32x7.37x12.54x-.--% 49.43B
22.4x1.85x11.73x1.39% 44.75B
Average -71.29x 9.86x 40.01x 1.91% 99.64B
Weighted average by Cap. -78.51x 10.46x 43.19x 1.85%

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. SHYAMAINFO Stock
  4. Valuation Shyama Computronics and Services Limited