Company Valuation: Surya Roshni Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 18,766 22,045 35,086 54,617 53,037 56,907 - -
Change - 17.48% 59.15% 55.67% -2.89% 7.3% - -
Enterprise Value (EV) 18,766 27,968 39,257 54,699 53,037 56,907 56,907 56,907
Change - 49.04% 40.36% 39.34% -3.04% 7.3% 0% 0%
P/E - 11x 10.7x 16.8x 15.3x 14.3x 14.6x 12x
PBR - 1.43x 1.9x 2.55x 2.16x 1.55x 1.92x 1.7x
PEG - - 0.2x -8.77x 2.57x -0.8x 1x 0.6x
Capitalization / Revenue 0.34x 0.29x 0.44x 0.7x 0.71x 0.54x 0.65x 0.59x
EV / Revenue 0x 0x 0x 0x 0x 0.72x 0.65x 0.59x
EV / EBITDA - 0x 0x 0x 0x 9.97x 8.57x 7.25x
EV / EBIT - 0x 0x 0x 0x 13x 10.9x 9.08x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - 3 5 3.5 4
Rate of return - - - - 1.23% 2.66% 1.34% 1.53%
EPS 2 - 9.4 15.4 15.11 16.01 13.12 17.9 21.8
Distribution rate - - - - 18.7% 38.1% 19.6% 18.3%
Net sales 1 55,544 77,301 79,960 78,085 74,352 75,398 87,416 95,767
EBITDA 1 - 4,425 6,140 5,721 5,792 4,873 6,644 7,853
EBIT 1 - 3,341 4,986 4,549 1,713 3,573 5,205 6,269
Net income 1 - 2,046 3,353 3,289 3,484 2,856 3,877 4,706
Net Debt - 5,923 4,171 82 - - - -
Reference price 2 86.22 103.36 164.48 254.10 244.37 261.56 261.56 261.56
Nbr of stocks (in thousands) 2,17,636 2,13,280 2,13,320 2,14,941 2,17,036 2,17,568 - -
Announcement Date 25/05/21 19/05/22 27/04/23 14/05/24 14/05/25 25/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.63x - - 1.15% 60Cr
32.99x2.03x12.54x0.45% 3.19TCr
10.86x0.43x4.05x5.21% 1.78TCr
30.77x2.4x13.56x0.22% 1.18TCr
76.83x6.31x35.6x0.39% 1.08TCr
16.64x0.91x7.66x5.32% 989.92Cr
9.84x - - - 984.8Cr
133.45x1.37x13.66x1.09% 928.99Cr
8.66x0.53x4.04x5.69% 882.6Cr
Average 37.41x 2.00x 13.02x 2.44% 1.23TCr
Weighted average by Cap. 36.34x 1.94x 12.50x 2.25%

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. Stocks
  3. SURYAROSNI Stock
  4. Valuation Surya Roshni Limited