Company Valuation: Space Incubatrics Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 9.344 35.99 97.94 37.38 64.03 56.07
Change - 285.19% 172.12% -61.84% 71.3% -12.43%
Enterprise Value (EV) 1 12.93 40.3 100.5 35.96 63.51 65.34
Change - 211.8% 149.25% -64.21% 76.63% 2.87%
P/E 4.5x 17.3x 94.3x -0.71x 184x -40.5x
PBR 0.03x 0.11x 0.29x 0.42x 0.71x 0.63x
PEG - - -1.9x 0x -2x 0x
Capitalization / Revenue - - 19,525,675x - - -
EV / Revenue - - - - - -
EV / EBITDA -2.69x -10.7x -21.7x -7.22x -17.3x -19.8x
EV / EBIT -2.66x -10.3x -20.4x -6.62x -15.4x -17.4x
EV / FCF -0.61x 10.7x -6.21x 0.15x -9.08x -32x
FCF Yield -164% 9.38% -16.1% 689% -11% -3.13%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.006 0.006 0.003 -0.1526 0.001003 -0.003999
Distribution rate - - - - - -
Net sales - - 5.016 - - -
EBITDA 1 -4.802 -3.764 -4.626 -4.977 -3.681 -3.306
EBIT 1 -4.854 -3.925 -4.933 -5.431 -4.135 -3.76
Net income 1 2.068 1.953 0.8723 -52.82 0.289 -1.267
Net Debt 1 3.582 4.31 2.514 -1.421 -0.515 9.27
Reference price 2 0.0270 0.1040 0.2830 0.1080 0.1850 0.1620
Nbr of stocks (in thousands) 346,092 346,092 346,092 346,092 346,092 346,092
Announcement Date 12/2/20 9/6/21 9/5/22 9/5/23 8/27/24 8/13/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 658K
23.06x3.75x13.11x2.89% 221B
23.61x4.94x12.13x0.7% 203B
16.71x1.82x9.55x2.87% 134B
-131.82x18.31x100.66x-.--% 118B
-545.69x38.77x159.28x-.--% 113B
15.32x2.75x10.63x5.25% 89.77B
22.39x5.81x14.26x2.53% 66.53B
14.52x2.11x8.97x5.37% 47.47B
23.98x1.99x12.61x1.3% 47.01B
Average -59.77x 8.92x 37.91x 2.32% 103.92B
Weighted average by Cap. -57.96x 9.07x 37.90x 2.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Space Incubatrics Technologies Limited

Historical PBR trend

Valuation ratios - PBR - Space Incubatrics Technologies Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Space Incubatrics Technologies Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Space Incubatrics Technologies Limited

  1. Stock Market
  2. Stocks
  3. SPACEINCUBA Stock
  4. Valuation Space Incubatrics Technologies Limited