Company Valuation: TVS Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,384 4,770 6,190 4,674 5,991 6,715
Change - 100.12% 29.78% -24.5% 28.19% 12.08%
Enterprise Value (EV) 1 2,202 4,411 6,096 4,784 6,319 7,145
Change - 100.32% 38.19% -21.52% 32.09% 13.07%
P/E 312x 31.6x 65x 1,790x -158x 537x
PBR 2.91x 5.15x 6.08x 4.73x 6.45x 7x
PEG - 0x -1.8x -18.4x 0x -4x
Capitalization / Revenue 1.06x 1.55x 1.75x 1.28x 1.39x 1.48x
EV / Revenue 0.98x 1.43x 1.72x 1.31x 1.47x 1.57x
EV / EBITDA 49.3x 18.6x 39.8x 102x 129x 58.7x
EV / EBIT 116x 21.8x 48.1x -386x -176x 244x
EV / FCF 7.94x 31.3x -23.9x -12.9x 272x -89.7x
FCF Yield 12.6% 3.2% -4.19% -7.78% 0.37% -1.12%
Dividend per Share 2 - 2 2 1 - -
Rate of return - 0.78% 0.6% 0.4% - -
EPS 2 0.41 8.096 5.104 0.14 -2.032 0.67
Distribution rate - 24.7% 39.2% 714% - -
Net sales 1 2,246 3,079 3,535 3,660 4,305 4,552
EBITDA 1 44.7 236.8 153 46.9 49.1 121.8
EBIT 1 19 202.8 126.8 -12.4 -35.9 29.3
Net income 1 7.7 151 95.2 2.7 -37.9 12.6
Net Debt 1 -181.5 -358.8 -94.4 110.1 327.4 429.5
Reference price 2 127.80 255.75 331.90 250.60 321.25 360.05
Nbr of stocks (in thousands) 18,650 18,650 18,650 18,650 18,650 18,650
Announcement Date 7/21/21 6/7/22 7/14/23 7/19/24 7/22/25 7/17/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 76.28M
22.44x1.89x14.93x0.46% 350B
26.79x10.87x19.26x0.32% 210B
21.61x2.03x10.4x0.93% 82.74B
19.97x0.52x9.32x1.6% 58.39B
32.63x5.74x19.55x1.29% 42.86B
36.48x22.31x27.63x1.22% 37.15B
12.81x0.57x6.89x3.74% 29B
17.75x0.34x10.05x0.68% 23.02B
12.34x0.64x9.62x5.45% 22.39B
Average 22.53x 4.99x 14.18x 1.74% 85.53B
Weighted average by Cap. 23.66x 4.98x 15.41x 0.87%

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. TVSELECT Stock
  4. Valuation TVS Electronics Limited