Company Valuation: Servotech Renewable Power System Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 369.9 1,674 3,828 16,502 26,562 13,998
Change - 352.72% 128.59% 331.11% 60.96% -47.3%
Enterprise Value (EV) 1 587.4 1,835 4,101 16,597 26,915 16,005
Change - 212.43% 123.46% 304.72% 62.16% -40.54%
P/E 40.4x 42.1x 34.6x 144x 84.5x 43x
PBR 0.98x 3.62x 4.66x 11.9x 11.6x 4.89x
PEG - 0x 0x 37.44x 1x -
Capitalization / Revenue 0.42x 1.17x 1.37x 4.67x 3.94x 2.08x
EV / Revenue 0.66x 1.28x 1.47x 4.69x 3.99x 2.38x
EV / EBITDA 11.6x 19.7x 22x 80x 47.5x 23.8x
EV / EBIT 14.3x 23.2x 24.5x 92.5x 52.8x 32.7x
EV / FCF -14.9x 10.1x -9.05x -46.1x -35.9x -9.33x
FCF Yield -6.73% 9.92% -11.1% -2.17% -2.79% -10.7%
Dividend per Share 2 - 0.02 0.2 0.05 0.05 0.02
Rate of return - 0.22% 1.11% 0.06% 0.04% 0.03%
EPS 2 0.05 0.2173 0.52 0.54 1.45 1.45
Distribution rate - 9.2% 38.5% 9.26% 3.45% 1.38%
Net sales 1 885.7 1,437 2,785 3,537 6,744 6,716
EBITDA 1 50.55 93.31 186.4 207.4 566.8 672.9
EBIT 1 40.94 79.18 167.1 179.4 509.9 489.8
Net income 1 9.221 40.58 110.6 117.6 327.4 335.5
Net Debt 1 217.5 160.8 273.2 95.5 353.2 2,008
Reference price 2 2.02 9.14 18.00 77.60 122.46 62.31
Nbr of stocks (in thousands) 1,83,104 1,83,104 2,12,654 2,12,654 2,16,904 2,24,645
Announcement Date 07/09/21 22/09/22 30/05/23 04/09/24 06/09/25 03/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18Cr
15.94x2.04x9.15x3.17% 23TCr
24.36x2.92x15.98x2.13% 24TCr
30.6x3.92x18.13x1.59% 19TCr
37.78x5.61x23.81x1.01% 17TCr
39.48x5.28x23.67x1.26% 13TCr
93.95x11.83x67.16x0.34% 9.98TCr
42.55x7x28.13x0.1% 9.9TCr
31.14x5.04x17.55x1.45% 8.49TCr
25.97x4.84x18.24x1.56% 5.37TCr
Average 37.98x 5.39x 24.65x 1.4% 12.93TCr
Weighted average by Cap. 34.32x 4.72x 21.94x 1.64%

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. SERVOTECH Stock
  4. Valuation Servotech Renewable Power System Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!