Company Valuation: Snowman Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 5,272 7,318 5,105 5,347 12,248 7,479
Change - 38.83% -30.25% 4.75% 129.06% -38.94%
Enterprise Value (EV) 1 7,258 9,086 7,433 7,452 14,584 10,483
Change - 25.18% -18.19% 0.26% 95.71% -28.12%
P/E -35.1x 12,201x 306x 40x 96.4x 132x
PBR 1.26x 1.74x 1.21x 1.27x 2.93x 1.84x
PEG - -122x 0x 0x -19.28x -2.4x
Capitalization / Revenue 2.19x 3.09x 1.78x 1.28x 2.43x 1.35x
EV / Revenue 3.02x 3.83x 2.6x 1.78x 2.9x 1.9x
EV / EBITDA 14.3x 16.8x 12.7x 9.94x 17x 14.6x
EV / EBIT 69.6x 56.7x 38.6x 20.6x 33.4x 38.2x
EV / FCF 22.9x 46.7x -13.7x 21.1x 53.5x -29.5x
FCF Yield 4.36% 2.14% -7.3% 4.75% 1.87% -3.39%
Dividend per Share 2 - - - 0.75 1 1
Rate of return - - - 2.34% 1.36% 2.23%
EPS 2 -0.9 0.00359 0.1 0.8 0.76 0.34
Distribution rate - - - 93.8% 132% 294%
Net sales 1 2,402 2,371 2,862 4,176 5,034 5,525
EBITDA 1 507.1 540.3 583 749.3 857.1 717
EBIT 1 104.2 160.2 192.6 362.5 436.1 274.1
Net income 1 -150.1 0.6 16.76 134 127.1 56.91
Net Debt 1 1,986 1,767 2,328 2,105 2,336 3,004
Reference price 2 31.55 43.80 30.55 32.00 73.30 44.76
Nbr of stocks (in thousands) 167,088 167,088 167,088 167,088 167,088 167,088
Announcement Date 8/19/20 8/6/21 8/23/22 8/28/23 8/28/24 9/2/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 67.04M
25.85x8.14x15.97x0.79% 78.03B
21.79x7.03x14.43x2.06% 76.76B
42.03x2.92x17.39x-.--% 23.53B
24.21x1.01x17.2x1.7% 17.26B
53.72x - - - 12.4B
39.05x1.63x10.19x1.15% 11.32B
18.22x1.31x5.98x1.4% 9.83B
34.24x1.04x8.96x1.09% 6.27B
15.16x3.34x6.04x2.11% 5.27B
Average 30.47x 3.30x 12.02x 1.29% 24.07B
Weighted average by Cap. 27.75x 5.77x 14.55x 1.29%

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. SNOWMAN Stock
  4. Valuation Snowman Logistics Limited