Valuation EFC (I) Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:47 14/01/2026 pm IST			5-day change	1st Jan Change
281.05 ^INR	-1.82%		-2.65%	-6.66%

26/12	EFC (I) Limited completed the acquisition of an additional 13.59% stake in Ek Design Industries Limited.	CI
26/12	EFC (I) Limited acquired remaining 50% stake in Forty Two Ventures Limited.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026	2027	2028
Capitalization ¹	18,604	24,654	27,979	-	-
Change	-	32.52%	13.49%	-	-
Enterprise Value (EV) ¹	18,604	26,791	25,178	20,706	14,593
Change	-	44.01%	-6.02%	-17.76%	-29.52%
P/E ratio	23.5x	17.5x	14.8x	9.46x	6.92x
PBR	-	4.54x	-	-	-
PEG	-	0x	0.4x	0.2x	0.2x
Capitalization / Revenue	-	3.66x	2.85x	2.04x	1.56x
EV / Revenue	-	3.97x	2.56x	1.51x	0.82x
EV / EBITDA	-	8.18x	4.54x	2.64x	1.43x
EV / EBIT	-	11.8x	5.47x	3.05x	1.61x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	7.03	14.14	19	29.7	40.6
Distribution rate	-	-	-	-	-
Net sales ¹	-	6,743	9,822	13,737	17,886
EBITDA ¹	-	3,277	5,550	7,830	10,195
EBIT ¹	-	2,280	4,600	6,792	9,054
Net income ¹	579.9	1,128	2,898	4,556	6,273
Net Debt ¹	-	2,137	-2,801	-7,273	-13,386
Reference price ²	165.15	247.65	281.05	281.05	281.05
Nbr of stocks (in thousands)	1,12,647	99,553	99,553	-	-
Announcement Date	29/05/24	29/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EFC (I) LIMITED	15.07x	2.62x	4.63x	-	32Cr
CA IMMOBILIEN ANLAGEN AG	15.76x	14.01x	22.38x	3.79%	276.57Cr
HUFVUDSTADEN AB	28.24x	10.24x	21.41x	2.33%	260.7Cr
HYSAN DEVELOPMENT COMPANY LIMITED	12.21x	14.44x	18.88x	5.53%	254.61Cr
ENTRA ASA	18.83x	16.59x	18.93x	1.92%	202.47Cr
HEIWA REAL ESTATE CO., LTD.	15.08x	7.86x	19.29x	3.89%	95Cr
WEWORK INDIA MANAGEMENT LIMITED	93.05x	3.36x	5.23x	-	89Cr
Average	28.32x	9.87x	15.82x	3.49%	172.82Cr
Weighted average by Cap.	23.82x	12.16x	18.89x	3.51%