Projected Income Statement: Sterlite Technologies Limited

Forecast Balance Sheet: Sterlite Technologies Limited

Forecast Balance Sheet - Sterlite Technologies Limited
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt 1 28,363 31,690 27,220 29,380 16,190 -1,812 -10,059 -10,809
Change - 11.73% -14.11% 7.94% -44.89% -111.19% -455.13% -7.46%
Announcement Date 4/28/22 5/17/23 5/8/24 5/16/25 4/29/26 - - -
1INR in Million
Estimates

Cash Flow Forecast: Sterlite Technologies Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
CAPEX 1 6,685 3,650 2,690 1,330 1,760 10,290 10,833 10,833
Change - -45.4% -26.3% -50.56% 32.33% 484.66% 5.28% 0%
Free Cash Flow (FCF) 1 -944.8 -1,380 5,220 2,150 3,440 2,238 13,484 20,302
Change - -46.06% 478.26% -58.81% 60% -34.94% 502.5% 50.56%
Announcement Date 4/28/22 5/17/23 5/8/24 5/16/25 4/29/26 - - -
1INR in Million
Estimates

Forecast Financial Ratios: Sterlite Technologies Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

        
EBITDA Margin (%) 9.29% 12.91% 10.48% 10.79% 11.99% 23.69% 24.6% 25.97%
EBIT Margin (%) 3.64% 8.45% 4.36% 2.5% 5.4% 18.76% 19.62% 22.74%
EBT Margin (%) 0.84% 4.55% -1.33% -2.63% 2.26% 19.73% 20.07% 22.12%
Net margin (%) 1.08% 2.04% -0.93% -3.08% 1.18% 14.19% 14.96% 16.49%
FCF margin (%) -1.64% -1.99% 9.53% 5.38% 7.25% 2.21% 10.33% 12.15%
FCF / Net Income (%) -152.51% -97.87% -1,023.53% -174.8% 614.29% 15.55% 69.04% 73.69%

Profitability

        
ROA 0.74% 1.6% -0.59% - 0.94% 17.76% 17.57% 23.08%
ROE 3.14% 6.97% -2.48% -6.13% 2.63% 38.07% 31.25% 33.14%

Financial Health

        
Leverage (Debt/EBITDA) 5.3x 3.54x 4.74x 6.82x 2.85x - - -
Debt / Free cash flow -30.02x -22.96x 5.21x 13.67x 4.71x - - -

Capital Intensity

        
CAPEX / Current Assets (%) 11.62% 5.27% 4.91% 3.33% 3.71% 10.15% 8.3% 6.48%
CAPEX / EBITDA (%) 124.99% 40.83% 46.86% 30.86% 30.93% 42.85% 33.74% 24.96%
CAPEX / FCF (%) -707.51% -264.49% 51.53% 61.86% 51.16% 459.79% 80.34% 53.36%

Items per share

        
Cash flow per share 1 14.36 5.635 19.7 7.102 10.31 16.16 33.31 46.78
Change - -60.76% 249.57% -63.94% 45.13% 56.8% 106.08% 40.45%
Dividend per Share 1 2 1 - - - 7.665 9.668 15.93
Change - -50% - - - - 26.14% 64.76%
Book Value Per Share 1 48.96 52.25 50.58 40.61 46.29 96.9 125.6 169
Change - 6.73% -3.21% -19.7% 13.97% 109.34% 29.65% 34.56%
EPS 1 1.55 3.5 -1.27 -2.54 1.11 26.09 35.81 50.55
Change - 125.81% -136.29% -100% 143.7% 2,250.41% 37.27% 41.16%
Nbr of stocks (in thousands) 397,757 398,580 399,116 487,921 488,133 514,057 514,057 514,057
Announcement Date 4/28/22 5/17/23 5/8/24 5/16/25 4/29/26 - - -
1INR
Estimates
2027 *2028 *
P/E 27.6x 20.1x
PBR 7.42x 5.72x
EV / Sales 3.63x 2.76x
Yield 1.07% 1.34%

EPS & Dividend

EPS & Dividend - Sterlite Technologies Limited


Y-o-Y evolution of P/E

Valuation ratios - P/E - Sterlite Technologies Limited
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Sterlite Technologies Limited
Trader
Investor
Global
Quality
ESG MSCI
BBB
MarketScreener Ratings - Sterlite Technologies Limited
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
719.15INR
Average target price
1,473.33INR
Spread / Average Target
+104.87%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Sterlite Technologies Limited
  1. Stock Market
  2. Stocks
  3. STLTECH Stock
  4. Financials Sterlite Technologies Limited