Company Valuation: Birlasoft Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 69,814 1,26,754 71,685 2,04,589 1,07,717 1,13,497 - -
Change - 81.56% -43.45% 185.4% -47.35% 5.37% - -
Enterprise Value (EV) 1 69,814 1,26,754 61,200 1,90,906 90,207 92,916 89,271 84,112
Change - 81.56% -51.72% 211.94% -52.75% 3% -3.92% -5.78%
P/E ratio 22.4x 27.7x 21.9x 33.3x 21x 25.7x 18.9x 16.9x
PBR 3.22x 4.92x 2.93x 6.83x 3.12x 3.04x 2.77x 2.46x
PEG - 0.6x -0.8x 0.4x -1.2x -1.8x 0.5x 1.4x
Capitalization / Revenue 1.96x 3.07x 1.5x 3.88x 2x 2.13x 1.98x 1.82x
EV / Revenue 1.96x 3.07x 1.28x 3.62x 1.68x 1.74x 1.56x 1.35x
EV / EBITDA 13.2x 19.8x 11.8x 22.8x 12.9x 12.3x 10.9x 9.03x
EV / EBIT 15.6x 22.5x 14x 25.4x 14.7x 13.9x 12.4x 10.1x
EV / FCF 13.1x 58.4x 12.2x 27.6x 16.7x 25.2x 17.8x 15.6x
FCF Yield 7.63% 1.71% 8.22% 3.62% 5.97% 3.96% 5.61% 6.41%
Dividend per Share 2 3.5 4.5 3.5 6.5 6.5 6.787 8.867 9.117
Rate of return 1.38% 0.99% 1.34% 0.88% 1.68% 1.67% 2.18% 2.24%
EPS 2 11.29 16.43 11.92 22.25 18.48 15.87 21.51 24.1
Distribution rate 31% 27.4% 29.4% 29.2% 35.2% 42.8% 41.2% 37.8%
Net sales 1 35,557 41,304 47,948 52,781 53,752 53,340 57,272 62,481
EBITDA 1 5,292 6,401 5,205 8,362 6,974 7,554 8,163 9,318
EBIT 1 4,489 5,636 4,382 7,512 6,117 6,663 7,190 8,349
Net income 1 3,208 4,636 3,316 6,238 5,168 4,409 5,964 6,753
Net Debt 1 - - -10,485 -13,683 -17,509 -20,581 -24,226 -29,384
Reference price 2 253.05 454.95 261.15 742.00 387.70 407.25 407.25 407.25
Nbr of stocks (in thousands) 2,75,889 2,78,612 2,74,498 2,75,726 2,77,835 2,78,690 - -
Announcement Date 21/05/21 23/05/22 08/05/23 29/04/24 28/05/25 - - -
1INR in Million2INR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.48x1.73x12.19x1.68% 123.79Cr
32.57x4.7x16.79x2.3% 27TCr
20.26x2.19x11.71x2.39% 17TCr
22.18x4.09x15.05x3.91% 12TCr
23.34x4.72x16.14x2.5% 10TCr
23.84x3.6x15.25x2.99% 7.37TCr
26.64x6.37x15.95x2.21% 7.35TCr
-51.95x14.61x107.24x-.--% 7.06TCr
26.67x3.32x15.88x3.4% 5.02TCr
18x2.1x14.31x0.68% 4.88TCr
Average 16.70x 4.74x 24.05x 2.21% 9.85TCr
Weighted average by Cap. 20.02x 4.75x 21.77x 2.39%
See all sector valuations

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. Equities
  3. BSOFT Stock
  4. Valuation Birlasoft Limited