Company Valuation: Onida Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 912.3 3,083 4,400 2,714 4,388 2,577
Change - 237.97% 42.7% -38.32% 61.7% -41.26%
Enterprise Value (EV) 1 1,694 3,855 5,027 3,492 5,376 3,551
Change - 127.59% 30.38% -30.52% 53.94% -33.94%
P/E -7.9x 167x -21.9x -21.8x -7.05x -112x
PBR 0.41x 1.38x 2.16x 1.42x 3.42x 2.05x
PEG - -1x 0x 0.6x -0x 1.2x
Capitalization / Revenue 0.15x 0.4x 0.37x 0.24x 0.45x 0.35x
EV / Revenue 0.28x 0.5x 0.42x 0.31x 0.56x 0.48x
EV / EBITDA 18.9x 27.9x 31.2x 66.9x -11.5x 24.6x
EV / EBIT 70.1x 53.9x 55.4x -183x -10.2x 38.7x
EV / FCF -26.8x -11.6x 11.2x 38.2x -245x -24.5x
FCF Yield -3.74% -8.6% 8.92% 2.61% -0.41% -4.08%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5 0.08 -0.87 -0.54 -2.694 -0.1
Distribution rate - - - - - -
Net sales 1 6,043 7,658 11,922 11,102 9,680 7,467
EBITDA 1 89.76 137.9 161.1 52.18 -466.3 144.1
EBIT 1 24.18 71.49 90.8 -19.08 -527.3 91.77
Net income 1 -114.7 18.86 -200.7 -124.7 -622.1 -23.02
Net Debt 1 781.7 772.2 626.9 778.7 988 973.9
Reference price 2 3.95 13.35 19.05 11.75 19.00 11.16
Nbr of stocks (in thousands) 2,30,953 2,30,953 2,30,953 2,30,953 2,30,953 2,30,953
Announcement Date 25/08/20 02/09/21 29/07/22 09/06/23 02/09/24 25/07/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15Cr
17.41x1.57x7.61x0.92% 14TCr
21.28x1.34x9.95x1.33% 6.38TCr
15.51x0.35x4.19x0.82% 2.21TCr
21.17x - - - 546.7Cr
31.87x - - 1.71% 358.24Cr
23.64x1.59x10.13x2.5% 309.09Cr
37.51x - - 0.8% 270.2Cr
14.59x0.42x10.18x-.--% 264.7Cr
Average 22.87x 1.05x 8.41x 1.16% 2.69TCr
Weighted average by Cap. 18.83x 1.37x 7.99x 1.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ONIDA Stock
  4. Valuation Onida Electronics Limited