Company Valuation: Starlite Components Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 39.5 41.38 76.95 33.17 47.88 62.24
Change - 4.76% 85.95% -56.89% 44.33% 30%
Enterprise Value (EV) 1 88.39 88.91 124.1 77.92 66.59 80.89
Change - 0.6% 39.6% -37.22% -14.54% 21.47%
P/E -0.26x -3.41x -9.9x -5.11x 0.46x -111x
PBR -0.49x -0.44x -0.76x -0.31x -12.4x -14.1x
PEG - 0x 0.3x 0.3x -0x 1x
Capitalization / Revenue 0.27x 2.23x 3.76x 1.55x 1.53x 1.31x
EV / Revenue 0.6x 4.8x 6.07x 3.64x 2.12x 1.7x
EV / EBITDA -0.39x -10.4x -42.5x -40.5x 9.79x -202x
EV / EBIT -0.38x -6.33x -14.8x -10.6x 23.8x -129x
EV / FCF 1.87x 23.8x 32.2x 13.9x -19.8x 24x
FCF Yield 53.5% 4.2% 3.1% 7.19% -5.05% 4.17%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -9.005 -0.71 -0.4545 -0.38 6.06 -0.0327
Distribution rate - - - - - -
Net sales 1 147.6 18.53 20.46 21.41 31.34 47.54
EBITDA 1 -229.3 -8.589 -2.921 -1.925 6.804 -0.401
EBIT 1 -235.4 -14.04 -8.376 -7.38 2.798 -0.627
Net income 1 -154 -12.1 -7.772 -6.454 103.6 -0.559
Net Debt 1 48.89 47.53 47.18 44.75 18.71 18.64
Reference price 2 2.310 2.420 4.500 1.940 2.800 3.640
Nbr of stocks (in thousands) 17,100 17,100 17,100 17,100 17,100 17,100
Announcement Date 1/14/21 9/7/21 9/3/22 9/8/23 9/8/24 9/6/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 653K
20.67x2.15x11.45x0.21% 9.91B
94.69x - - 0.84% 3.01B
11.1x0.52x4.69x6.64% 2.26B
13.35x - - 5.33% 1.88B
20.75x - - 2.41% 984M
31.38x - - - 860M
Average 31.99x 1.33x 8.07x 3.09% 2.7B
Weighted average by Cap. 31.09x 1.85x 10.20x 1.77%

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. 517548 Stock
  4. Valuation Starlite Components Limited