Company Valuation: Ingersoll-Rand (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 1,16,181 1,12,917 1,10,134 1,36,450 -
Change - -2.81% -2.46% 23.89% -
Enterprise Value (EV) 1,16,181 1,12,917 1,10,134 1,36,450 1,36,450
Change - -2.81% -2.46% 23.89% 0%
P/E - 42.2x - 43.7x 36.8x
PBR - 18.5x - 20.7x 17.9x
PEG - - - - 1.9x
Capitalization / Revenue - 8.45x 7.91x 8.33x 7.29x
EV / Revenue - 0x 0x 8.33x 7.29x
EV / EBITDA - 0x 0x 34.2x 28.8x
EV / EBIT - 0x - 36.3x 30.5x
EV / FCF - 0x 0x 49x 39.7x
FCF Yield - 1.91% 1.77% 2.04% 2.52%
Dividend per Share 2 - 25 20 85 85
Rate of return - 0.7% 0.57% 1.97% 1.97%
EPS 2 - 84.75 - 98.8 117.5
Distribution rate - 29.5% - 86% 72.3%
Net sales 1 - 13,363 13,924 16,385 18,707
EBITDA 1 - 3,405 3,334 3,990 4,733
EBIT 1 - 3,234 - 3,756 4,469
Net income 1 2,224 2,675 - 3,118 3,708
Net Debt - - - - -
Reference price 2 3,680.35 3,576.95 3,488.80 4,322.40 4,322.40
Nbr of stocks (in thousands) 31,568 31,568 31,568 31,568 -
Announcement Date 28/05/24 30/05/25 29/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 1.97% 143.37Cr
35x5.52x20.93x1.54% 10TCr
31.37x - - - 286.37Cr
25.12x4.25x16.84x1.66% 222.49Cr
19.36x1.7x11.73x3.4% 216.66Cr
37.24x4.02x25.29x0.44% 194.91Cr
32.9x - - 0.92% 98Cr
Average 30.16x 3.87x 18.70x 1.66% 1.64TCr
Weighted average by Cap. 34.44x 5.39x 20.74x 1.56%

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. Stocks
  3. INGERRAND Stock
  4. Valuation Ingersoll-Rand (India) Limited