Company Valuation: United Interactive Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 20.23 25.56 78.18 101.6 102.5 144.6
Change - 26.33% 205.87% 29.98% 0.9% 41.07%
Enterprise Value (EV) 1 -153.2 -68.69 -14.93 -47.32 -125.8 -61.72
Change - 55.17% 78.26% -216.85% -165.96% 50.95%
P/E 3.04x 12.2x 13.7x -13x 34.5x 13.8x
PBR 0.1x 0.09x 0.26x 0.33x 0.29x 0.39x
PEG - -0.2x 0x 0x -0x 0x
Capitalization / Revenue 0.09x 1.75x 8.66x 4.53x 2.68x 6.3x
EV / Revenue -0.66x -4.71x -1.65x -2.11x -3.29x -2.69x
EV / EBITDA -4.85x -18.9x 2.06x 3.27x -23.4x -21.5x
EV / EBIT -5.98x 40.3x 1.33x 2.93x -43.4x -119x
EV / FCF -7.16x -19.2x 0.31x -1.39x -38.4x 2.78x
FCF Yield -14% -5.22% 318% -71.9% -2.61% 36%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 3.638 1.147 3.106 -4.256 1.625 5.731
Distribution rate - - - - - -
Net sales 1 231.3 14.57 9.025 22.44 38.29 22.97
EBITDA 1 31.57 3.644 -7.233 -14.48 5.382 2.872
EBIT 1 25.61 -1.703 -11.22 -16.14 2.903 0.518
Net income 1 6.662 2.1 5.688 -7.792 2.976 10.49
Net Debt 1 -173.4 -94.25 -93.12 -148.9 -228.4 -206.4
Reference price 2 11.05 13.96 42.70 55.50 56.00 79.00
Nbr of stocks (in thousands) 1,831 1,831 1,831 1,831 1,831 1,831
Announcement Date 9/7/20 8/18/21 6/28/22 8/12/23 9/3/24 9/1/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.43M
24.52x4.03x14.05x2.68% 237B
13.65x2.49x9.18x6.08% 81.47B
-79.36x12.49x72.3x-.--% 78.54B
9.28x1.01x5.33x5.2% 76.39B
18.3x4.83x11.93x3.11% 54.37B
13.83x2.02x8.46x5.6% 45.63B
12.64x1.44x9.9x1.28% 34.26B
15.6x1.95x9.2x5.64% 32.37B
20.12x1.36x9.7x0.87% 30.83B
Average 5.40x 3.51x 16.67x 3.38% 67.09B
Weighted average by Cap. 6.84x 4.06x 18.09x 3.29%

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. UNITEDINT6 Stock
  4. Valuation United Interactive Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!