Valuation Tata Elxsi Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:51 15/05/2026 pm IST			5-day change	1st Jan Change
4,123.65 ^INR	+2.49%		-4.54%	-21.29%

27/04	Tata Elxsi Ltd Announces CFO Changes	CI
27/04	Tata Elxsi Ltd Appoints Nalin Rana as Key Managerial Personnel, Effective May 30, 2026	CI

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	2,56,891	-	-
Change	-	228.46%	-32.61%	30.59%	-32.94%	-20.93%	-	-
Enterprise Value (EV) ¹	1,59,749	5,42,272	3,59,084	4,70,915	3,08,829	2,31,083	2,35,360	2,32,167
Change	-	239.45%	-33.78%	31.14%	-34.42%	-25.17%	-1.64%	-1.36%
P/E ratio	45.6x	100x	49.2x	61.2x	41.4x	39.4x	30.5x	26.4x
PBR	-	-	17.8x	19.3x	11.4x	8.38x	7.59x	6.68x
PEG	-	2x	1.3x	12.54x	-45x	-2x	0.8x	1.7x
Capitalization / Revenue	9.18x	22.3x	11.8x	13.6x	8.71x	6.59x	6.1x	5.49x
EV / Revenue	8.75x	21.9x	11.4x	13.3x	8.28x	6.15x	5.59x	4.96x
EV / EBITDA	30.6x	70.8x	37.4x	45x	31.7x	27.3x	22.3x	19x
EV / EBIT	33.4x	76.3x	40.8x	49.7x	35.6x	30.7x	24.4x	20.6x
EV / FCF	40.1x	132x	84.9x	76.2x	38.8x	35.4x	33.4x	31x
FCF Yield	2.49%	0.76%	1.18%	1.31%	2.58%	2.83%	2.99%	3.23%
Dividend per Share ²	24	42.5	60.6	70	75	75	77.58	85.04
Rate of return	0.89%	0.48%	1.02%	0.9%	1.44%	1.89%	1.88%	2.06%
EPS ²	59.11	88.26	121.3	127.2	126	100.9	135.4	156.1
Distribution rate	40.6%	48.2%	50%	55%	59.5%	74.3%	57.3%	54.5%
Net sales ¹	18,262	24,708	31,447	35,521	37,290	37,574	42,105	46,811
EBITDA ¹	5,224	7,657	9,613	10,464	9,729	8,468	10,544	12,237
EBIT ¹	4,780	7,104	8,799	9,470	8,681	7,530	9,653	11,267
Net income ¹	3,681	5,497	7,552	7,922	7,849	6,284	8,433	9,720
Net Debt ¹	-7,864	-8,267	-11,916	-13,571	-16,064	-16,686	-21,531	-24,724
Reference price ²	2,693.40	8,840.25	5,961.50	7,779.60	5,216.30	4,123.65	4,123.65	4,123.65
Nbr of stocks (in thousands)	62,231	62,276	62,233	62,276	62,284	62,297	-	-
Announcement Date	22/04/21	20/04/22	18/05/23	23/04/24	17/04/25	21/04/26	-	-

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	41.86x	6.37x	28.6x	1.61%	267.76Cr
MICROSOFT CORPORATION	24.36x	9.36x	15.57x	0.87%	3,13400Cr
PALANTIR TECHNOLOGIES INC.	98.9x	40.13x	67.1x	-.--%	32TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	146.17x	33.25x	112.5x	0.06%	11TCr
SYNOPSYS, INC.	205.17x	10.73x	24.47x	-.--%	9.62TCr
CADENCE DESIGN SYSTEMS, INC.	77.25x	15.53x	33.2x	-.--%	9.58TCr
DATADOG, INC.	370.7x	15.98x	63.98x	-.--%	7.4TCr
SEA LIMITED	29.67x	1.51x	11.75x	-.--%	5.4TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-134.1x	6.86x	41.77x	-.--%	4.49TCr
ROBLOX CORPORATION	-28.09x	3.71x	17.38x	-.--%	3.07TCr
Average	83.19x	14.34x	41.63x	0.25%	39.65TCr
Weighted average by Cap.	43.84x	12.65x	24.28x	0.69%