Valuation Tata Elxsi Limited NSE India S.E.

Equities

Market Closed - NSE India S.E. Other stock markets 03:57:48 16/01/2026 pm IST			5-day change	1st Jan Change
5,605.50 ^INR	+1.83%		-1.94%	+6.96%

18/12	Axis Capital Upgrades Tata Elxsi to Reduce from Sell; Price Target is INR5,000	MT
02/12	Tata Elxsi partners with University of Illinois Urbana-Champaign and OSF Healthcare	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	3,49,629	-	-
Change	-	228.46%	-32.61%	30.59%	-32.94%	7.61%	-	-
Enterprise Value (EV) ¹	1,59,749	5,42,272	3,59,084	4,70,915	3,08,829	3,31,527	3,29,132	3,26,385
Change	-	239.45%	-33.78%	31.14%	-34.42%	7.35%	-0.72%	-0.83%
P/E ratio	45.6x	100x	49.2x	61.2x	41.4x	55.5x	41.3x	34.9x
PBR	-	-	17.8x	19.3x	11.4x	11.4x	10.2x	9.02x
PEG	-	2x	1.3x	12.54x	-45x	-2.8x	1.2x	1.9x
Capitalization / Revenue	9.18x	22.3x	11.8x	13.6x	8.71x	9.32x	8.25x	7.32x
EV / Revenue	8.75x	21.9x	11.4x	13.3x	8.28x	8.84x	7.76x	6.84x
EV / EBITDA	30.6x	70.8x	37.4x	45x	31.7x	39.5x	30.6x	25.7x
EV / EBIT	33.4x	76.3x	40.8x	49.7x	35.6x	44.5x	33.4x	27.8x
EV / FCF	40.1x	132x	84.9x	76.2x	38.8x	61.4x	49.1x	44.4x
FCF Yield	2.49%	0.76%	1.18%	1.31%	2.58%	1.63%	2.04%	2.25%
Dividend per Share ²	24	42.5	60.6	70	75	67.4	76.8	87.87
Rate of return	0.89%	0.48%	1.02%	0.9%	1.44%	1.2%	1.37%	1.57%
EPS ²	59.11	88.26	121.3	127.2	126	101.2	135.8	160.8
Distribution rate	40.6%	48.2%	50%	55%	59.5%	66.6%	56.5%	54.7%
Net sales ¹	18,262	24,708	31,447	35,521	37,290	37,506	42,392	47,747
EBITDA ¹	5,224	7,657	9,613	10,464	9,729	8,394	10,772	12,707
EBIT ¹	4,780	7,104	8,799	9,470	8,681	7,457	9,840	11,756
Net income ¹	3,681	5,497	7,552	7,922	7,849	6,319	8,505	10,069
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	5,612.40	5,612.40	5,612.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICROSOFT CORPORATION	28.96x	10.19x	16.75x	0.78%	3,39400Cr
PALANTIR TECHNOLOGIES INC.	307.27x	94.18x	190.14x	-.--%	42TCr
SYNOPSYS, INC.	185.02x	10.92x	23.95x	-.--%	9.72TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	278.86x	88.74x	267.91x	0.1%	8.57TCr
CADENCE DESIGN SYSTEMS, INC.	81.99x	16.41x	34.32x	-.--%	8.73TCr
SEA LIMITED	45.68x	2.95x	18.8x	-.--%	7.34TCr
ROBLOX CORPORATION	-54.47x	8.66x	36x	-.--%	5.94TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-126.57x	7.08x	46.83x	-.--%	4.51TCr
DASSAULT SYSTÈMES SE	26.84x	4.77x	13.53x	1.09%	3.69TCr
Average	85.95x	27.10x	72.02x	0.22%	47.79TCr
Weighted average by Cap.	63.33x	19.92x	39.87x	0.63%