SIRCA PAINTS INDIA LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 306 INR | -1.03% |
|
-1.67% | -25.33% |
Valuation
| Fiscal Period: March | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,547 | 8,657 | 12,739 | 17,664 | 16,774 | - | - |
| Enterprise Value (EV) 1 | 4,547 | 8,657 | 11,913 | 16,792 | 15,605 | 15,559 | 15,256 |
| P/E ratio | - | 52.2 x | 45.9 x | 38.3 x | 30 x | 21.4 x | 17.8 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 3.63 x | - | 6.37 x | 6.6 x | 5.24 x | 3.81 x | 3.16 x |
| EV / Revenue | 3.63 x | - | 5.96 x | 6.27 x | 4.87 x | 3.53 x | 2.88 x |
| EV / EBITDA | - | - | 31.6 x | 27.2 x | 20.7 x | 14.7 x | 12 x |
| EV / FCF | - | - | 91.5 x | -58.3 x | 21.3 x | 76.3 x | 31 x |
| FCF Yield | - | - | 1.09% | -1.71% | 4.7% | 1.31% | 3.22% |
| Price to Book | - | - | 5.66 x | 3.33 x | 5.36 x | 20.4 x | 1.43 x |
| Nbr of stocks (in thousands) | 54,809 | 54,809 | 54,809 | 54,809 | 54,809 | - | - |
| Reference price 2 | 82.97 | 158.0 | 232.4 | 322.3 | 306.0 | 306.0 | 306.0 |
| Announcement Date | 03/08/19 | 28/05/21 | 26/05/22 | 16/05/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,253 | - | 2,000 | 2,677 | 3,203 | 4,402 | 5,303 |
| EBITDA 1 | - | - | 377.5 | 617.1 | 753 | 1,056 | 1,271 |
| EBIT 1 | - | - | 380.3 | 573 | 688 | 977 | 1,178 |
| Operating Margin | - | - | 19.01% | 21.4% | 21.48% | 22.19% | 22.21% |
| Earnings before Tax (EBT) 1 | - | - | 379.5 | 621 | 747 | 1,048 | 1,262 |
| Net income 1 | - | 165.8 | 277.2 | 461.1 | 559 | 784 | 944 |
| Net margin | - | - | 13.86% | 17.22% | 17.45% | 17.81% | 17.8% |
| EPS 2 | - | 3.025 | 5.060 | 8.410 | 10.20 | 14.30 | 17.20 |
| Free Cash Flow 1 | - | - | 130.1 | -287.8 | 734 | 204 | 492 |
| FCF margin | - | - | 6.51% | -10.75% | 22.92% | 4.63% | 9.28% |
| FCF Conversion (EBITDA) | - | - | 34.47% | - | 97.48% | 19.32% | 38.71% |
| FCF Conversion (Net income) | - | - | 46.94% | - | 131.31% | 26.02% | 52.12% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 03/08/19 | 28/05/21 | 26/05/22 | 16/05/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 826 | 871 | 1,169 | 1,215 | 1,518 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 130 | -288 | 734 | 204 | 492 |
| ROE (net income / shareholders' equity) | - | - | 13% | 18.8% | 19.3% | 22.8% | 22.8% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 41.10 | 96.90 | 57.10 | 15.00 | 215.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | 221 | 101 | 200 | 200 | 200 |
| Capex / Sales | - | - | 11.07% | 3.76% | 6.24% | 4.54% | 3.77% |
| Announcement Date | 03/08/19 | 28/05/21 | 26/05/22 | 16/05/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
306
INR
Average target price
480
INR
Spread / Average Target
+56.84%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -25.33% | 203M | |
| -15.76% | 33.07B | |
| -9.36% | 31.95B | |
| -1.67% | 16.7B | |
| +1.49% | 14.66B | |
| -12.14% | 11.84B | |
| +7.29% | 7.99B | |
| -18.16% | 6.92B | |
| -7.99% | 3.02B | |
| -21.91% | 2.71B |
- Stock Market
- Equities
- SIRCA Stock
- Financials Sirca Paints India Limited