Company Valuation: Sintercom India Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,044 2,347 2,816 3,632 3,583 2,000
Change - 14.81% 19.99% 28.98% -1.36% -44.18%
Enterprise Value (EV) 1 2,176 2,590 3,096 3,967 4,065 2,528
Change - 18.99% 19.56% 28.14% 2.46% -37.82%
P/E -41.3x -63.3x -34,772x 315x 542x 140x
PBR 1.97x 2.45x 2.83x 3.6x 3.53x 1.94x
PEG - 2.5x 348.4x -0x -12.7x 1x
Capitalization / Revenue 4.33x 3.92x 3.43x 4.14x 3.98x 1.99x
EV / Revenue 4.61x 4.32x 3.77x 4.52x 4.52x 2.51x
EV / EBITDA 55.3x 46x 27.1x 27.9x 27.2x 14.2x
EV / EBIT -95.8x -225x 80.8x 67.2x 60.6x 28.9x
EV / FCF -39x -33.5x -80.6x -67.9x -28.4x -54.7x
FCF Yield -2.56% -2.98% -1.24% -1.47% -3.52% -1.83%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.935 -1.45 -0.002942 0.4195 0.24 0.52
Distribution rate - - - - - -
Net sales 1 472 598.9 822.1 877.1 900.1 1,007
EBITDA 1 39.37 56.26 114.2 142 149.5 178
EBIT 1 -22.72 -11.52 38.34 59.07 67.02 87.49
Net income 1 -47.05 -38.41 -0.081 11.55 6.666 14.32
Net Debt 1 132 242.5 280 335.1 481.9 527.5
Reference price 2 80.00 91.85 102.30 131.95 130.16 72.66
Nbr of stocks (in thousands) 25,553 25,553 27,528 27,528 27,528 27,528
Announcement Date 8/30/21 5/27/22 5/16/23 7/20/24 8/30/25 9/2/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 21.73M
18.47x2.02x11.1x1.58% 72.73B
21.2x1.45x11.14x1.75% 48.5B
14.63x0.65x4.72x3.95% 32.28B
11.55x0.55x4.79x4.06% 28.74B
8.26x0.49x6.27x1.83% 25.18B
14.38x2.6x8.93x4.24% 20.19B
19.86x0.87x10.48x3.33% 17.54B
29.23x1.16x12.24x0.63% 17.25B
10.36x0.49x4.76x3.07% 17.14B
Average 16.44x 1.14x 8.27x 2.72% 27.96B
Weighted average by Cap. 16.83x 1.30x 8.77x 2.5%

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. SINTERCOM Stock
  4. Valuation Sintercom India Limited