Company Valuation: SJ Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 101.8 264 303.6 345.8 446.7 627
Change - 159.44% 15% 13.9% 29.19% 40.34%
Enterprise Value (EV) 1 95.58 246.8 308.6 338.6 432.5 2,217
Change - 158.21% 25.03% 9.72% 27.74% 412.55%
P/E -60.8x 1,053x 86.5x 5,669x -221x -320x
PBR 1.23x 3.17x 3.51x 3.93x 5.33x 6.72x
PEG - -9x 0x -57.7x 0x 115.88x
Capitalization / Revenue 2.73x 1.84x 1.39x 2.22x 2.92x 2.56x
EV / Revenue 2.56x 1.72x 1.42x 2.18x 2.82x 9.05x
EV / EBITDA -37.9x 12,989x 55.7x 423x -275x -353x
EV / EBIT -32.3x -860x 57.8x -2,687x -126x -247x
EV / FCF -12.1x 22.7x -12.3x 28.7x 55.7x -1.32x
FCF Yield -8.24% 4.4% -8.16% 3.48% 1.8% -75.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2005 0.03 0.42 0.007301 -0.2415 -0.2349
Distribution rate - - - - - -
Net sales 1 37.29 143.8 217.7 155.5 153.1 245
EBITDA 1 -2.525 0.019 5.542 0.801 -1.574 -6.272
EBIT 1 -2.962 -0.287 5.34 -0.126 -3.441 -8.958
Net income 1 -1.675 0.288 3.535 0.061 -2.018 -2.389
Net Debt 1 -6.185 -17.22 4.944 -7.262 -14.29 1,590
Reference price 2 12.18 31.60 36.34 41.39 53.47 75.04
Nbr of stocks (in thousands) 8,355 8,355 8,355 8,355 8,355 8,355
Announcement Date 8/7/21 8/10/22 8/24/23 7/30/24 8/26/25 9/2/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 88.1M
17.39x2.64x8.8x3.37% 211B
28.52x7x15.54x1.49% 145B
23.45x3.71x13.04x2.45% 115B
59.3x4.3x39.34x0.43% 40.2B
11.85x1.76x6.09x3.91% 26.85B
20.38x2.68x13.62x1.03% 22.49B
10.14x1.18x7.59x7.23% 13.73B
18.27x3.46x8.63x3.2% 12.99B
Average 23.66x 3.34x 14.08x 2.89% 65.36B
Weighted average by Cap. 23.90x 3.98x 13.41x 2.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SJ Corporation Limited

Historical PBR trend

Valuation ratios - PBR - SJ Corporation Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SJ Corporation Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SJ Corporation Limited

  1. Stock Market
  2. Stocks
  3. SJCORP6 Stock
  4. Valuation SJ Corporation Limited