|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 234.45 INR | -0.45% |
|
-4.97% | -14.84% |
| 07-14 | ICRA Keeps A1+ Rating on Surya Roshni's Bank Facilities | MT |
| 07-10 | Surya Roshni Limited Receives Export Order From North America Amounted To USD 2.96 Million (INR 282.1 Million) | CI |
Company Valuation: Surya Roshni Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,766 | 22,045 | 35,086 | 54,617 | 53,037 | 51,237 | - | - |
| Change | - | 17.48% | 59.15% | 55.67% | -2.89% | -3.39% | - | - |
| Enterprise Value (EV) | 18,766 | 27,968 | 39,257 | 54,699 | 53,037 | 51,237 | 51,237 | 51,237 |
| Change | - | 49.04% | 40.36% | 39.34% | -3.04% | -3.39% | 0% | 0% |
| P/E | - | 11x | 10.7x | 16.8x | 15.3x | 14.3x | 13.2x | 10.8x |
| PBR | - | 1.43x | 1.9x | 2.55x | 2.16x | 1.55x | 1.73x | 1.53x |
| PEG | - | - | 0.2x | -8.77x | 2.57x | -0.8x | 0.9x | 0.5x |
| Capitalization / Revenue | 0.34x | 0.29x | 0.44x | 0.7x | 0.71x | 0.54x | 0.59x | 0.54x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.65x | 0.59x | 0.54x |
| EV / EBITDA | - | 0x | 0x | 0x | 0x | 8.98x | 7.71x | 6.52x |
| EV / EBIT | - | 0x | 0x | 0x | 0x | 11.7x | 9.84x | 8.17x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 3 | 5 | 3.5 | 4 |
| Rate of return | - | - | - | - | 1.23% | 2.66% | 1.49% | 1.7% |
| EPS 2 | - | 9.4 | 15.4 | 15.11 | 16.01 | 13.12 | 17.9 | 21.8 |
| Distribution rate | - | - | - | - | 18.7% | 38.1% | 19.6% | 18.3% |
| Net sales 1 | 55,544 | 77,301 | 79,960 | 78,085 | 74,352 | 75,398 | 87,416 | 95,767 |
| EBITDA 1 | - | 4,425 | 6,140 | 5,721 | 5,792 | 4,873 | 6,644 | 7,853 |
| EBIT 1 | - | 3,341 | 4,986 | 4,549 | 1,713 | 3,573 | 5,205 | 6,269 |
| Net income 1 | - | 2,046 | 3,353 | 3,289 | 3,484 | 2,856 | 3,877 | 4,706 |
| Net Debt | - | 5,923 | 4,171 | 82 | - | - | - | - |
| Reference price 2 | 86.22 | 103.36 | 164.48 | 254.10 | 244.37 | 235.50 | 235.50 | 235.50 |
| Nbr of stocks (in thousands) | 217,636 | 213,280 | 213,320 | 214,941 | 217,036 | 217,568 | - | - |
| Announcement Date | 5/25/21 | 5/19/22 | 4/27/23 | 5/14/24 | 5/14/25 | 5/25/26 | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15x | - | - | 1.27% | 531M | |
| 20.68x | 1.81x | 10.01x | 0.55% | 32.04B | |
| 11.85x | 0.45x | 4.38x | 4.6% | 18.5B | |
| 29.51x | 2.31x | 13.08x | 0.23% | 11.05B | |
| 58.81x | 5.48x | 30.05x | 0.45% | 10.82B | |
| 10.32x | - | - | - | 10.38B | |
| 16.55x | 0.9x | 7.53x | 5.57% | 9.91B | |
| 8.73x | 0.54x | 3.88x | 5.44% | 9.08B | |
| 80.21x | 1.42x | 13.71x | 1.29% | 8.86B | |
| Average | 27.96x | 1.84x | 11.81x | 2.43% | 12.35B | |
| Weighted average by Cap. | 26.20x | 1.77x | 11.00x | 2.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SURYAROSNI Stock
- Valuation Surya Roshni Limited
Select your edition
All financial news and data tailored to specific country editions
