Company Valuation: Snowman Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 7,318 5,105 5,347 12,248 7,479 5,130
Change - -30.25% 4.75% 129.06% -38.94% -31.41%
Enterprise Value (EV) 1 9,086 7,433 7,452 14,584 10,483 8,111
Change - -18.19% 0.26% 95.71% -28.12% -22.63%
P/E 12,201x 306x 40x 96.4x 132x 155x
PBR 1.74x 1.21x 1.27x 2.93x 1.84x 1.28x
PEG - 0x 0x -19.28x -2.4x -3.7x
Capitalization / Revenue 3.09x 1.78x 1.28x 2.43x 1.35x 0.85x
EV / Revenue 3.83x 2.6x 1.78x 2.9x 1.9x 1.34x
EV / EBITDA 16.8x 12.7x 9.94x 17x 14.6x 11.4x
EV / EBIT 56.7x 38.6x 20.6x 33.4x 38.2x 34.6x
EV / FCF 46.7x -13.7x 21.1x 53.5x -29.5x 16.3x
FCF Yield 2.14% -7.3% 4.75% 1.87% -3.39% 6.15%
Dividend per Share 2 - - 0.75 1 1 0.5
Rate of return - - 2.34% 1.36% 2.23% 1.63%
EPS 2 0.00359 0.1 0.8 0.76 0.34 0.1977
Distribution rate - - 93.8% 132% 294% 253%
Net sales 1 2,371 2,862 4,176 5,034 5,525 6,044
EBITDA 1 540.3 583 749.3 857.1 717 711.4
EBIT 1 160.2 192.6 362.5 436.1 274.1 234.5
Net income 1 0.6 16.76 134 127.1 56.91 33.03
Net Debt 1 1,767 2,328 2,105 2,336 3,004 2,982
Reference price 2 43.80 30.55 32.00 73.30 44.76 30.70
Nbr of stocks (in thousands) 167,088 167,088 167,088 167,088 167,088 167,088
Announcement Date 8/6/21 8/23/22 8/28/23 8/28/24 9/2/25 9/3/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 60.41M
25.23x8.06x15.76x0.81% 75.96B
20.98x6.79x13.97x2.15% 72.82B
36.67x2.6x15.44x-.--% 20.77B
24.7x1.02x17.42x1.68% 17.49B
55.85x - - - 10.53B
35.9x1.52x9.52x1.25% 10.45B
16.4x1.23x5.64x1.55% 8.85B
17.98x3.55x6.42x1.45% 5.66B
30.81x0.93x8.02x1.23% 5.61B
Average 29.39x 3.21x 11.52x 1.27% 22.82B
Weighted average by Cap. 26.39x 5.66x 14.11x 1.33%

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