Company Valuation: Tanla Platforms Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 207,658 71,066 110,217 62,900 50,056 64,684 - -
Change - -65.78% 55.09% -42.93% -20.42% 29.22% - -
Enterprise Value (EV) 207,658 71,066 110,217 62,900 50,056 64,684 64,684 64,684
Change - -65.78% 55.09% -42.93% -20.42% 29.22% 0% 0%
P/E 38.4x 15.8x 20.1x 12.4x 9.87x 11.8x 10.9x 9.08x
PBR 15.3x 4.63x 5.68x 2.77x 2.01x 2.28x 2.02x -
PEG - -0.9x 0.9x -1.67x 6.64x 1.52x 1.27x 0.5x
Capitalization / Revenue 6.48x 2.12x 2.81x 1.56x 1.13x 1.32x 1.2x 1.06x
EV / Revenue 0x 0x 0x 0x 0x 1.32x 1.2x 1.06x
EV / EBITDA 0x 0x 0x 0x 0x 8.17x 7.53x 6.4x
EV / EBIT 0x 0x 0x 0x 0x 10.1x 9.51x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2 4 12 12 12 14 15 -
Rate of return 0.13% 0.76% 1.46% 2.57% 3.18% 2.87% 3.08% -
EPS 2 39.74 33.04 40.71 37.68 38.24 41.2 44.75 53.7
Distribution rate 5.03% 12.1% 29.5% 31.8% 31.4% 34% 33.5% -
Net sales 1 32,060 33,546 39,278 40,277 44,177 48,985 53,930 60,970
EBITDA 1 7,002 5,879 7,322 6,908 7,237 7,915 8,590 10,100
EBIT 1 6,593 5,418 6,470 5,931 6,015 6,430 6,800 -
Net income 1 5,393 4,476 5,483 5,073 5,091 5,490 5,945 7,120
Net Debt - - - - - - - -
Reference price 2 1,525.95 523.25 819.70 467.25 377.45 487.75 487.75 487.75
Nbr of stocks (in thousands) 136,084 135,817 134,460 134,617 132,617 132,617 - -
Announcement Date 4/29/22 4/26/23 4/25/24 4/24/25 4/24/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.16x3.64x12.7x3% 213B
22.65x4.76x11.69x0.73% 195B
-605.52x43.07x176.95x-.--% 125B
-134.54x18.71x103.57x-.--% 121B
15.77x1.72x9.01x3.04% 127B
13.44x2.44x9.19x6.11% 77.98B
19.32x5.16x12.67x2.9% 57.69B
-17.32x7.37x12.54x-.--% 48.85B
22.4x1.85x11.73x1.39% 44.08B
Average -71.29x 9.86x 40.01x 1.91% 112B
Weighted average by Cap. -77.85x 10.40x 42.95x 1.85%

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

  1. Stock Market
  2. Stocks
  3. TANLA Stock
  4. TANLA Stock
  5. Valuation Tanla Platforms Limited