Company Valuation: Shyamkamal Investments Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 78.84 160.8 63.75 25.95 106.9 166.7
Change - 104% -60.36% -59.3% 311.82% 56%
Enterprise Value (EV) 1 77.88 159.2 59.58 23.91 109 279.9
Change - 104.38% -62.57% -59.87% 356.03% 156.67%
P/E -86.5x 749x 32.5x -9.76x -51x 29x
PBR 3.98x 8x 2.88x 1.33x 3.6x 2.22x
PEG - -6x 0x 0x 2.4x -0x
Capitalization / Revenue 10,029x - - - 1,174x 10.5x
EV / Revenue 9,907x - - - 1,198x 17.7x
EV / EBITDA - - - - - -
EV / EBIT -87.3x 156x 30.1x -9x -52.8x 34.7x
EV / FCF -193x 257x 33.6x -21.1x -5.26x -1.69x
FCF Yield -0.52% 0.39% 2.98% -4.74% -19% -59.3%
Dividend per Share 2 - - - - - 0.2
Rate of return - - - - - 1.62%
EPS 2 -0.11 0.0259 0.2364 -0.3207 -0.2526 0.4256
Distribution rate - - - - - 47%
Net sales 1 0.007861 - - - 0.091 15.82
EBITDA - - - - - 8.086
EBIT 1 -0.8918 1.018 1.979 -2.658 -2.064 8.065
Net income 1 -0.8836 0.2147 1.96 -2.659 -2.106 5.032
Net Debt 1 -0.9605 -1.66 -4.169 -2.037 2.183 113.2
Reference price 2 9.51 19.40 7.69 3.13 12.89 12.35
Nbr of stocks (in thousands) 8,290 8,290 8,290 8,290 8,290 13,498
Announcement Date 9/7/20 9/8/21 9/8/22 6/20/23 7/2/24 9/5/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.14M
19.14x3.62x9.91x2.99% 66.74B
7.44x3.61x30.58x3.27% 41.63B
12.2x - - 2.29% 13.64B
8.51x0.93x - 3.8% 12.09B
12.17x0.83x - 1.98% 8.89B
8.22x - - 6.46% 7.47B
-1296.49x2.93x15.85x1.15% 4.61B
18.53x24.14x76.94x2.45% 4.12B
Average -151.29x 6.01x 33.32x 3.05% 17.69B
Weighted average by Cap. -24.37x 3.79x 19.85x 3.11%

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. SHYMINV6 Stock
  4. Valuation Shyamkamal Investments Limited