Valuation Go Fashion (India) Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:10:29 11/09/2024 pm IST			5-day change	1st Jan Change
1,214.00 ^INR	+1.55%		+5.38%	-3.01%

10/09	Go Fashion Limited Appoints Vatsal Koolwal as Head of Marketing and E-Commerce	CI
24/07	Transcript : Go Fashion Limited, Q1 2025 Earnings Call, Jul 24, 2024

Fiscal Period: March	2022	2023	2024	2025	2026	2027
Capitalization ¹	54,630	54,260	65,092	65,567	-	-
Change	-	-0.68%	19.96%	0.73%	-	-
Enterprise Value (EV) ¹	54,630	54,260	63,110	62,874	61,919	60,743
Change	-	-0.68%	16.31%	-0.37%	-1.52%	-1.9%
P/E ratio	150x	65.5x	78.7x	62.9x	46.5x	39.4x
PBR	12.5x	10.4x	10.8x	9.31x	7.84x	6.64x
PEG	-0x	1x	-1,206.47x	2.4x	1.3x	2.2x
Capitalization / Revenue	13.6x	8.16x	8.53x	7.29x	6.03x	5.14x
EV / Revenue	13.6x	8.16x	8.27x	6.99x	5.69x	4.76x
EV / EBITDA	45.9x	25.6x	26x	21.6x	17x	13.8x
EV / EBIT	108x	43.3x	47.8x	37.5x	29.4x	23.7x
EV / FCF	415x	79x	36x	33.5x	34.2x	22.8x
FCF Yield	0.24%	1.27%	2.78%	2.99%	2.92%	4.38%
Dividend per Share ²	-	-	-	4	4	5
Rate of return	-	-	-	0.33%	0.33%	0.41%
EPS ²	6.74	15.33	15.32	19.3	26.09	30.83
Distribution rate	-	-	-	20.7%	15.3%	16.2%
Net sales ¹	4,013	6,653	7,628	8,993	10,878	12,758
EBITDA ¹	1,190	2,123	2,424	2,916	3,636	4,404
EBIT ¹	504.1	1,252	1,321	1,675	2,103	2,560
Net income ¹	356	828	827.8	1,043	1,410	1,665
Net Debt ¹	-	-	-1,981	-2,693	-3,648	-4,824
Reference price ²	1,011.50	1,004.65	1,205.20	1,214.00	1,214.00	1,214.00
Nbr of stocks (in thousands)	54,009	54,009	54,009	54,009	-	-
Announcement Date	07/05/22	05/05/23	03/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
GO FASHION (INDIA) LIMITED	61.94x	6.88x	21.22x	+0.33%	769M
SHIMAMURA CO., LTD.	14.33x	0.45x	4.63x	+2.41%	4.1B
ARITZIA INC.	27.44x	1.89x	9.13x	-.--%	3.81B
VICTORIA'S SECRET & CO.	12.27x	0.4x	4.53x	-.--%	1.71B
EEKA FASHION HOLDINGS LIMITED	9.83x	-	-	-	796M
TORRID HOLDINGS INC.	33.4x	0.83x	8.19x	-	699M
SAI SILKS (KALAMANDIR) LIMITED	21.25x	-	-	-	314M
SHENZHEN ELLASSAY FASHION CO.,LTD.	10.95x	-	-	+7.41%	315M
Average	23.93x	2.09x	9.54x	+2.03%	1.56B
Weighted average by Cap.	21.83x	1.40x	7.54x	+1.16%