Company Valuation: TVS Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 990.3 2,384 4,770 6,190 4,674 5,991
Change - 140.68% 100.12% 29.78% -24.5% 28.19%
Enterprise Value (EV) 1 1,110 2,202 4,411 6,096 4,784 6,297
Change - 98.43% 100.32% 38.19% -21.52% 31.63%
P/E 254x 312x 31.6x 65x 1,790x -158x
PBR 1.23x 2.91x 5.15x 6.08x 4.73x 6.45x
PEG - 3.3x 0x -1.8x -18.4x 0x
Capitalization / Revenue 0.38x 1.06x 1.55x 1.75x 1.28x 1.39x
EV / Revenue 0.43x 0.98x 1.43x 1.72x 1.31x 1.46x
EV / EBITDA 26.7x 49.3x 18.6x 39.8x 102x 128x
EV / EBIT 88.8x 116x 21.8x 48.1x -386x -175x
EV / FCF -9.86x 7.94x 31.3x -23.9x -12.9x 277x
FCF Yield -10.1% 12.6% 3.2% -4.19% -7.78% 0.36%
Dividend per Share 2 1.5 - 2 2 1 -
Rate of return 2.82% - 0.78% 0.6% 0.4% -
EPS 2 0.2093 0.41 8.096 5.104 0.14 -2.032
Distribution rate 717% - 24.7% 39.2% 714% -
Net sales 1 2,587 2,246 3,079 3,535 3,660 4,305
EBITDA 1 41.5 44.7 236.8 153 46.9 49.1
EBIT 1 12.5 19 202.8 126.8 -12.4 -35.9
Net income 1 3.9 7.7 151 95.2 2.7 -37.9
Net Debt 1 119.4 -181.5 -358.8 -94.4 110.1 305.8
Reference price 2 53.10 127.80 255.75 331.90 250.60 321.25
Nbr of stocks (in thousands) 18,650 18,650 18,650 18,650 18,650 18,650
Announcement Date 7/16/20 7/21/21 6/7/22 7/14/23 7/19/24 7/22/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 100M
25.14x1.74x15.99x0.57% 281B
69.48x17.25x46.95x0.32% 206B
22.02x1.75x9.21x1.17% 64.28B
16.89x0.36x6.55x1.95% 38.73B
24.76x3.96x15.42x1.63% 28.72B
41.31x22.57x31.31x1.27% 24.5B
58.78x - - 0.42% 23.2B
10.69x0.47x5.8x4.95% 22.15B
15.83x0.3x8.81x0.77% 20.11B
Average 31.66x 6.05x 17.50x 1.45% 70.88B
Weighted average by Cap. 38.22x 7.08x 24.10x 0.83%

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