Valuation SIMPLEX CST Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:02:28 2026-10-07 EDT			5-day change	1st Jan Change
136.95 ^INR	-1.40%		+2.24%	+42.08%

09-22	Simplex Castings Limited announced that it expects to receive INR 602.919424 million in funding	CI
09-17	Simplex Castings Limited Announces Appointment of Smita Thakur as an Independent Director, Effective June 18, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	93.5	223.5	250.5	918.1	1,631	4,100
Change	-	139.02%	12.07%	266.59%	77.62%	151.44%
Enterprise Value (EV) ¹	831.7	890.9	889.6	1,621	2,375	4,594
Change	-	7.11%	-0.15%	82.26%	46.49%	93.43%
P/E	8.82x	14.7x	-1.47x	38.4x	10.6x	17.8x
PBR	0.21x	0.47x	0.82x	2.77x	2.88x	3.61x
PEG	-	0.3x	0x	-0x	0x	0.6x
Capitalization / Revenue	0.11x	0.24x	0.21x	0.75x	0.95x	2.02x
EV / Revenue	0.96x	0.97x	0.76x	1.32x	1.38x	2.26x
EV / EBITDA	6.72x	5.76x	6.24x	10.8x	7.61x	12.3x
EV / EBIT	12.9x	8.93x	9.43x	15.4x	8.62x	13.6x
EV / FCF	-5.05x	17.1x	4x	-22.1x	-14.5x	-31.9x
FCF Yield	-19.8%	5.86%	25%	-4.53%	-6.89%	-3.13%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.3458	0.496	-5.542	0.78	4.278	5.635
Distribution rate	-	-	-	-	-	-
Net sales ¹	866.3	918.4	1,166	1,228	1,719	2,029
EBITDA ¹	123.8	154.6	142.5	149.9	312.2	374.3
EBIT ¹	64.5	99.77	94.37	105.3	275.6	337.2
Net income ¹	10.6	15.22	-169.9	23.92	151.3	212.6
Net Debt ¹	738.2	667.4	639.1	703.1	744.3	493.7
Reference price ²	3.05	7.29	8.17	29.95	45.31	100.08
Nbr of stocks (in thousands)	30,656	30,656	30,656	30,656	35,991	40,971
Announcement Date	9/7/21	9/7/22	9/7/23	8/31/24	9/2/25	8/25/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VALE S.A.	8.75x	1.84x	4.81x	7.27%	60.14B
NUCOR CORPORATION	13.49x	1.5x	7.8x	0.89%	56.96B
ARCELORMITTAL	16.55x	0.85x	7.07x	0.93%	49.47B
FORTESCUE LTD	14.13x	2.37x	5.39x	4.31%	35.23B
STEEL DYNAMICS, INC.	14.12x	1.54x	8.94x	0.89%	34.14B
JSW STEEL LIMITED	20.36x	1.8x	9.97x	0.57%	31.88B
TATA STEEL LIMITED	12.77x	1.14x	6.92x	2.35%	23.13B
NIPPON STEEL CORPORATION	11.53x	0.75x	6.66x	3.71%	21.5B
RELIANCE, INC.	17.22x	1.24x	11.27x	1.24%	20.5B
Average	14.32x	1.45x	7.65x	2.46%	36.99B
Weighted average by Cap.	13.93x	1.50x	7.30x	2.68%