Company Valuation: KPIT Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 47,740 1,61,709 2,49,792 4,02,834 3,54,603 1,85,750 - -
Change - 238.73% 54.47% 61.27% -11.97% -47.62% - -
Enterprise Value (EV) 1 41,762 1,53,977 2,46,777 3,97,553 3,42,988 1,75,543 1,71,729 1,66,661
Change - 268.7% 60.27% 61.1% -13.73% -48.82% -2.17% -2.95%
P/E ratio 34.2x 59.8x 66.3x 68.3x 42.6x 26.2x 21x 17.5x
PBR 3.98x 12.4x 15.1x 18.8x 12.2x 5.43x 4.59x 3.89x
PEG - 0.6x 1.7x 1.2x 1x -1.7x 0.8x 0.9x
Capitalization / Revenue 2.35x 6.65x 7.42x 8.27x 6.07x 2.9x 2.6x 2.28x
EV / Revenue 2.05x 6.33x 7.33x 8.16x 5.87x 2.74x 2.41x 2.05x
EV / EBITDA 13.6x 35.1x 39x 40.1x 27.9x 13.2x 11.4x 9.54x
EV / EBIT 24x 48.3x 50.7x 50x 34.1x 17.2x 14.5x 11.9x
EV / FCF 7.36x 37.9x 74.1x 47x 27.2x 21.2x 18.7x 15.9x
FCF Yield 13.6% 2.64% 1.35% 2.13% 3.67% 4.72% 5.36% 6.29%
Dividend per Share 2 1.5 3.1 4.1 6.7 8.5 8.393 10.25 12.85
Rate of return 0.84% 0.52% 0.44% 0.45% 0.65% 1.23% 1.5% 1.88%
EPS 2 5.19 10.05 13.95 21.77 30.7 26.02 32.45 38.95
Distribution rate 28.9% 30.8% 29.4% 30.8% 27.7% 32.3% 31.6% 33%
Net sales 1 20,357 24,324 33,650 48,715 58,423 64,083 71,373 81,439
EBITDA 1 3,071 4,385 6,329 9,913 12,298 13,253 15,093 17,471
EBIT 1 1,740 3,189 4,865 7,955 10,048 10,235 11,862 13,994
Net income 1 1,404 2,742 3,810 5,945 8,396 6,985 8,856 10,621
Net Debt 1 -5,977 -7,731 -3,016 -5,281 -11,615 -10,206 -14,020 -19,089
Reference price 2 177.55 601.05 925.10 1,486.40 1,307.45 682.75 682.75 682.75
Nbr of stocks (in thousands) 2,68,880 2,69,044 2,70,017 2,71,013 2,71,217 2,72,061 - -
Announcement Date 28/04/21 27/04/22 26/04/23 29/04/24 28/04/25 - - -
1INR in Million2INR
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
26.24x2.74x13.25x1.23% 201.42Cr
-273.79x6.65x25.13x-.--% 2.47TCr
20.17x - - - 610.02Cr
-374.09x0.84x8.79x-.--% 620.25Cr
78.7x1.74x11.65x-.--% 391.95Cr
40.31x - - - 69Cr
Average -80.41x 2.99x 14.70x 0.31% 727.57Cr
Weighted average by Cap. -196.53x 4.93x 20.30x 0.07%

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. KPITTECH Stock
  4. Valuation KPIT Technologies Limited
SPRING SALE -40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW