Company Valuation: Shyamkamal Investments Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 160.8 63.75 25.95 106.9 166.7 324.4
Change - -60.36% -59.3% 311.82% 56% 94.57%
Enterprise Value (EV) 1 159.2 59.58 23.91 109 279.9 439.5
Change - -62.57% -59.87% 356.03% 156.67% 57.02%
P/E 749x 32.5x -9.76x -51x 29x 94.5x
PBR 8x 2.88x 1.33x 3.6x 2.22x 1.66x
PEG - 0x 0x 2.4x -0x -1.4x
Capitalization / Revenue - - - 1,174,264,835x 10,540,645x 17,865,692x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT 156x 30.1x -9x -52.8x 34.7x 33.8x
EV / FCF 257x 33.6x -21.1x -5.26x -1.69x -4.19x
FCF Yield 0.39% 2.98% -4.74% -19% -59.3% -23.9%
Dividend per Share 2 - - - - 0.2 -
Rate of return - - - - 1.62% -
EPS 2 0.0259 0.2364 -0.3207 -0.2526 0.4256 0.13
Distribution rate - - - - 47% -
Net sales - - - 0.091 15.82 18.16
EBITDA - - - - 8.086 13.06
EBIT 1 1.018 1.979 -2.658 -2.064 8.065 13.02
Net income 1 0.2147 1.96 -2.659 -2.106 5.032 2.325
Net Debt 1 -1.66 -4.169 -2.037 2.183 113.2 115.1
Reference price 2 19.40 7.69 3.13 12.89 12.35 12.28
Nbr of stocks (in thousands) 8,290 8,290 8,290 8,290 13,498 26,413
Announcement Date 9/8/21 9/8/22 6/20/23 7/2/24 9/5/25 9/1/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.04M
18.35x3.46x9.47x3.1% 62.96B
7.74x - - 3.41% 39.89B
12.85x - - 2.18% 14.37B
7.5x0.89x - 3.44% 12.53B
12.18x0.82x - 2.01% 8.76B
7.72x - - 6.88% 6.67B
20.23x24.34x75.4x2.3% 4.31B
-77.25x2.63x13.94x1.48% 4.12B
Average 1.16x 6.43x 32.94x 3.1% 17.07B
Weighted average by Cap. 10.87x 3.80x 13.70x 3.16%

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