Company Valuation: HFCL Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2026 2027 2028
Capitalization 1 32,302 1,08,337 2,27,233 - -
Change - 235.39% - - -
Enterprise Value (EV) 32,302 1,08,337 2,27,233 2,27,233 2,27,233
Change - 235.39% - 0% 0%
P/E ratio - 33.1x - - -
PBR - 3.7x - - -
PEG - - - - -
Capitalization / Revenue - 2.27x 2.1x 3.91x 3.08x
EV / Revenue - 0x 5.05x 3.91x 3.08x
EV / EBITDA - 0x 32.6x 23.1x 16.5x
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - 0.18 - - -
Rate of return - 0.23% - - -
EPS 2 - 2.38 - - -
Distribution rate - 7.56% - - -
Net sales 1 - 47,700 49,493 58,130 73,740
EBITDA 1 - 7,359 7,615 9,840 13,740
EBIT - - - - -
Net income 2,390 - - - -
Net Debt - - - - -
Reference price 2 25.15 78.70 148.46 148.46 148.46
Nbr of stocks (in thousands) 12,84,377 13,76,584 15,30,602 - -
Announcement Date 10/05/21 29/04/22 30/04/26 - -
1INR in Million2
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 238.5Cr
32.26x6.5x16.87x1.67% 39TCr
21.84x0.87x15.46x2.23% 19TCr
40.97x13.51x28.43x-.--% 17TCr
34.47x10.78x26.11x0.31% 15TCr
126.7x13.31x62x-.--% 8.22TCr
45.11x2.91x18.88x1.32% 7.53TCr
210.76x25.38x74.82x-.--% 7.55TCr
29.56x5.64x16.5x1.21% 6.51TCr
48.15x - - - 4.47TCr
Average 65.54x 9.86x 32.38x 0.84% 12.53TCr
Weighted average by Cap. 50.31x 8.52x 26.28x 1.08%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. HFCL Stock
  4. Valuation HFCL Limited