Company Valuation: Tusaldah Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 7.68 8.411 10.71 20.7 38.97 355.5
Change - 9.52% 27.31% 93.35% 88.22% 812.26%
Enterprise Value (EV) 1 35.43 36.16 23.67 34.88 54.07 346.5
Change - 2.08% -34.55% 47.37% 55.01% 540.78%
P/E -2.78x -3.72x 0.79x -18.5x 60.5x -97.1x
PBR -1.06x -0.88x -0.81x -1.45x -2.85x 33.1x
PEG - 0.2x -0x 0x -0x 0x
Capitalization / Revenue 3.77x 53.4x 4.67x - 2.67x 8.53x
EV / Revenue 17.4x 230x 10.3x - 3.71x 8.31x
EV / EBITDA -18.4x -24.7x -12.2x -31.5x 81.5x -200x
EV / EBIT -11.8x -16x -9.86x -30.9x 84x -198x
EV / FCF 41.6x 79.4x -6.41x -43.5x -46.4x -250x
FCF Yield 2.41% 1.26% -15.6% -2.3% -2.16% -0.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4.272 -3.49 20.95 -1.731 0.9951 -1.562
Distribution rate - - - - - -
Net sales 1 2.038 0.1575 2.291 - 14.57 41.68
EBITDA 1 -1.926 -1.466 -1.939 -1.108 0.6638 -1.732
EBIT 1 -3.008 -2.256 -2.4 -1.128 0.6438 -1.752
Net income 1 -2.764 -2.256 13.56 -1.12 0.6438 -1.039
Net Debt 1 27.75 27.75 12.96 14.18 15.1 -9.014
Reference price 2 11.87 13.00 16.55 32.00 60.23 151.70
Nbr of stocks (in thousands) 647 647 647 647 647 2,343
Announcement Date 8/28/20 8/31/21 8/26/22 8/26/23 8/24/24 9/1/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.68M
10.24x - - 5.16% 564M
12.61x - - 2.39% 528M
Average 11.42x 3.77% 365.18M
Weighted average by Cap. 11.39x 3.82%

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. HIGHSTREE6 Stock
  4. Valuation Tusaldah Limited