Valuation Tata Elxsi Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:59:52 13/02/2026 pm IST			5-day change	1st Jan Change
4,821.15 ^INR	-3.07%		-7.25%	-7.98%

22/01	India's Cyient posts quarterly profit fall on one-off labour code charges	RE
16/01	India's Tata Tech has quarterly profit plummet 96% on one-time labour code charge	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,67,613	5,50,539	3,70,999	4,84,486	3,24,893	3,00,337	-	-
Change	-	228.46%	-32.61%	30.59%	-32.94%	-7.56%	-	-
Enterprise Value (EV) ¹	1,59,749	5,42,272	3,59,084	4,70,915	3,08,829	2,82,236	2,79,840	2,77,093
Change	-	239.45%	-33.78%	31.14%	-34.42%	-8.61%	-0.85%	-0.98%
P/E ratio	45.6x	100x	49.2x	61.2x	41.4x	48.1x	35.4x	29.9x
PBR	-	-	17.8x	19.3x	11.4x	9.83x	8.73x	7.75x
PEG	-	2x	1.3x	12.54x	-45x	-2.4x	1x	1.6x
Capitalization / Revenue	9.18x	22.3x	11.8x	13.6x	8.71x	8.01x	7.09x	6.29x
EV / Revenue	8.75x	21.9x	11.4x	13.3x	8.28x	7.53x	6.61x	5.8x
EV / EBITDA	30.6x	70.8x	37.4x	45x	31.7x	33.6x	26.2x	21.8x
EV / EBIT	33.4x	76.3x	40.8x	49.7x	35.6x	37.8x	28.7x	23.6x
EV / FCF	40.1x	132x	84.9x	76.2x	38.8x	52.2x	43.1x	37.7x
FCF Yield	2.49%	0.76%	1.18%	1.31%	2.58%	1.91%	2.32%	2.66%
Dividend per Share ²	24	42.5	60.6	70	75	68.04	77.58	87.87
Rate of return	0.89%	0.48%	1.02%	0.9%	1.44%	1.41%	1.61%	1.82%
EPS ²	59.11	88.26	121.3	127.2	126	100.3	136.1	161.1
Distribution rate	40.6%	48.2%	50%	55%	59.5%	67.8%	57%	54.6%
Net sales ¹	18,262	24,708	31,447	35,521	37,290	37,504	42,348	47,781
EBITDA ¹	5,224	7,657	9,613	10,464	9,729	8,394	10,681	12,707
EBIT ¹	4,780	7,104	8,799	9,470	8,681	7,457	9,766	11,756
Net income ¹	3,681	5,497	7,552	7,922	7,849	6,277	8,489	10,068
Net Debt ¹	-7,864	-8,267	-11,916	-13,571	-16,064	-18,102	-20,497	-23,244
Reference price ²	2,693.40	8,840.25	5,961.50	7,779.60	5,216.30	4,821.15	4,821.15	4,821.15
Nbr of stocks (in thousands)	62,231	62,276	62,233	62,276	62,284	62,296	-	-
Announcement Date	22/04/21	20/04/22	18/05/23	23/04/24	17/04/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TATA ELXSI LIMITED	48.05x	7.53x	33.62x	1.4%	331.6Cr
MICROSOFT CORPORATION	23.32x	8.92x	14.79x	0.9%	2,98000Cr
PALANTIR TECHNOLOGIES INC.	229.78x	69.59x	140.27x	-.--%	31TCr
SYNOPSYS, INC.	159.09x	9.5x	20.77x	-.--%	8.36TCr
CADENCE DESIGN SYSTEMS, INC.	77.75x	15.32x	32.03x	-.--%	8.15TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	219.38x	69.45x	218.29x	-	6.84TCr
SEA LIMITED	39.38x	2.49x	15.88x	-.--%	6.32TCr
ROBLOX CORPORATION	-38.16x	4.94x	19.81x	-.--%	4.48TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-104.01x	5.49x	33.55x	-.--%	3.59TCr
DASSAULT SYSTÈMES SE	19.78x	3.44x	9.66x	1.49%	2.78TCr
Average	67.44x	19.67x	53.87x	0.42%	37.02TCr
Weighted average by Cap.	46.97x	15.09x	29.92x	0.75%