Company Valuation: SW Investments Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 20.16 19.04 51.16 29.26 52.27 68.9
Change - -5.58% 168.79% -42.81% 78.65% 31.82%
Enterprise Value (EV) 1 19.5 -18.56 50.83 28.95 51.86 68.35
Change - -195.21% 373.82% -43.05% 79.14% 31.8%
P/E 54.6x 12.9x 17.8x 109x 104x 87x
PBR 0.35x 0.32x 0.76x 0.44x 0.68x 0.89x
PEG - 0x 0.2x -1.2x 1.2x 1.5x
Capitalization / Revenue 1.23x 2.93x 8.78x 18.4x 32.4x 24.5x
EV / Revenue 1.19x -2.86x 8.72x 18.2x 32.2x 24.3x
EV / EBITDA - - - - - -
EV / EBIT 39.6x -9.66x 13.3x 82x 145x 64.3x
EV / FCF 18.7x -0.33x -1.04x -523x -666x 11.5x
FCF Yield 5.34% -308% -95.9% -0.19% -0.15% 8.68%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.41 1.636 3.186 0.2989 0.5578 0.88
Distribution rate - - - - - -
Net sales 1 16.38 6.5 5.828 1.587 1.611 2.816
EBITDA - - - - - -
EBIT 1 0.492 1.922 3.829 0.353 0.357 1.063
Net income 1 0.372 1.472 2.867 0.269 0.502 0.796
Net Debt 1 -0.663 -37.6 -0.335 -0.311 -0.415 -0.556
Reference price 2 22.40 21.15 56.85 32.51 58.08 76.56
Nbr of stocks (in thousands) 900 900 900 900 900 900
Announcement Date 9/8/20 8/24/21 7/30/22 8/9/23 8/21/24 9/3/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.21M
15.32x3.51x - 2.37% 156B
19.98x5.36x11.64x2.28% 154B
16.59x7.33x - 1.53% 101B
25.22x11.72x20.11x4.29% 73.92B
13.84x5.19x - 2.03% 47.24B
11.53x1.67x5.18x1.36% 43.97B
4.84x4.9x4.9x3.63% 35.22B
14.87x5.19x16.8x1.86% 32.66B
Average 15.27x 5.61x 11.73x 2.42% 71.54B
Weighted average by Cap. 16.81x 5.65x 12.44x 2.39%

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. SW16 Stock
  4. Valuation SW Investments Limited