Company Valuation: Shyama Computronics and Services Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 16.4 16.4 39.45 54.15 37.74 30.19
Change - 0% 140.49% 37.24% -30.3% -20%
Enterprise Value (EV) 1 17.29 17.04 41.97 53.84 37.62 30.1
Change - -1.46% 146.26% 28.29% -30.12% -20%
P/E 20.4x 40.8x 37.1x 48.9x 27x 27.3x
PBR 0.17x 0.17x 0.4x 0.54x 0.37x 0.29x
PEG - -0.8x 0x 12.08x 1x -1.3x
Capitalization / Revenue 5.07x 5.16x 3.46x 14.1x 8.74x 10.8x
EV / Revenue 5.35x 5.36x 3.68x 14x 8.71x 10.8x
EV / EBITDA - - - - - -
EV / EBIT 15.1x 26.5x 4.95x 35.6x 21.6x 56.6x
EV / FCF 21.2x 15.7x -2.27x -30.1x -26.3x -37.8x
FCF Yield 4.72% 6.36% -44% -3.32% -3.81% -2.64%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.08 0.04 0.1057 0.11 0.1387 0.11
Distribution rate - - - - - -
Net sales 1 3.234 3.178 11.42 3.85 4.317 2.793
EBITDA - - - - - -
EBIT 1 1.142 0.6439 8.48 1.514 1.742 0.5318
Net income 1 0.7905 0.3889 1.063 1.099 1.439 1.14
Net Debt 1 0.8884 0.6358 2.513 -0.3087 -0.1216 -0.0958
Reference price 2 1.630 1.630 3.920 5.380 3.750 3.000
Nbr of stocks (in thousands) 10,064 10,064 10,064 10,064 10,064 10,064
Announcement Date 07/09/21 03/12/22 07/09/23 31/08/24 23/08/25 01/09/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4L
22.77x3.72x12.99x2.92% 22TCr
-133.08x18.57x102.94x-.--% 12TCr
13.79x1.52x8.01x3.47% 11TCr
13.78x2.51x9.46x5.96% 8.04TCr
19.36x5.14x12.63x2.93% 5.79TCr
13.62x1.97x8.34x5.72% 4.39TCr
22.36x1.83x11.42x1.31% 4.38TCr
21.06x1.6x10.17x0.89% 4.05TCr
17.65x2.23x10.58x4.95% 3.62TCr
Average 1.26x 4.34x 20.73x 3.13% 7.55TCr
Weighted average by Cap. -5.40x 5.32x 25.46x 2.92%

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. SHYAMAINFO Stock
  4. Valuation Shyama Computronics and Services Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!