Company Valuation: Sonam Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 612 722.1 798.6 1,588 1,633 2,036
Change - 17.99% 10.6% 98.87% 2.81% 24.69%
Enterprise Value (EV) 1 901.3 1,018 1,056 1,808 1,783 2,246
Change - 13% 3.66% 71.27% -1.42% 25.99%
P/E 18.4x 21.3x 20x 28.8x 25.8x 27.8x
PBR 1.96x 1.5x 1.53x 2.8x 2.59x 2.85x
PEG - 10.22x 1.1x 0.8x 1.8x 1.8x
Capitalization / Revenue 0.77x 0.83x 0.97x 1.81x 1.57x 1.19x
EV / Revenue 1.13x 1.17x 1.28x 2.06x 1.71x 1.31x
EV / EBITDA 11.7x 12.4x 11.9x 14.9x 14.8x 15.6x
EV / EBIT 14.1x 17.1x 15.7x 18.9x 19x 19.4x
EV / FCF -9.39x -13.4x 31x 73.2x 35.8x 154x
FCF Yield -10.6% -7.48% 3.23% 1.37% 2.79% 0.65%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.8302 0.8475 0.9996 1.378 1.58 1.829
Distribution rate - - - - - -
Net sales 1 796.2 874.1 826.1 876.4 1,041 1,710
EBITDA 1 77.36 82.33 88.7 121.6 120.8 143.8
EBIT 1 63.99 59.52 67.28 95.71 93.94 116
Net income 1 33.23 33.97 40.02 55.16 63.33 73.22
Net Debt 1 289.3 296.4 257.1 220 149.8 210
Reference price 2 15.29 18.04 19.95 39.68 40.79 50.86
Nbr of stocks (in thousands) 40,032 40,032 40,032 40,032 40,032 40,032
Announcement Date 8/19/21 6/11/22 8/30/23 9/3/24 7/17/25 7/14/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 28.54M
24.61x3.74x13.32x3.62% 188B
41.18x5.05x20.93x0.91% 134B
26.88x2.76x17.63x0.76% 74.88B
43.62x2.46x9.4x1.52% 31.06B
19.73x1.37x7.73x4.68% 25.01B
14.42x2.8x10.77x1.63% 22.65B
17.88x2.5x11.25x2.09% 22.02B
23.51x1.4x11.9x-.--% 16.96B
15.96x2.02x8.2x3.81% 12.05B
Average 25.31x 2.68x 12.35x 2.11% 52.64B
Weighted average by Cap. 29.08x 3.54x 15.01x 2.19%

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. SONAMLTD Stock
  4. Valuation Sonam Limited