Valuation Tata Elxsi Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. Other stock markets 04:35:10 15/07/2026 pm IST			5-day change	1st Jan Change
3,520.40 ^INR	-4.78%		-2.85%	-32.82%

04:20pm	Prabhudas Lilladher Downgrades Tata Elxsi to Reduce from Hold; Price Target is INR3,350	MT
04:14pm	Choice Equity Downgrades Tata Elxsi to Sell from Add; Price Target is INR3,150	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,50,539	3,70,999	4,84,486	3,24,893	2,47,769	2,30,518	-	-
Change	-	-32.61%	30.59%	-32.94%	-23.74%	-6.96%	-	-
Enterprise Value (EV) ¹	5,42,272	3,59,084	4,70,915	3,08,829	2,31,083	2,11,771	2,08,585	2,05,373
Change	-	-33.78%	31.14%	-34.42%	-25.17%	-8.36%	-1.5%	-1.54%
P/E	100x	49.2x	61.2x	41.4x	39.4x	30.6x	25.6x	22.2x
PBR	-	17.8x	19.3x	11.4x	-	6.93x	6.13x	5.62x
PEG	-	1.3x	12.54x	-45x	-2x	1.5x	1.3x	1.4x
Capitalization / Revenue	22.3x	11.8x	13.6x	8.71x	6.59x	5.52x	5.02x	4.51x
EV / Revenue	21.9x	11.4x	13.3x	8.28x	6.15x	5.07x	4.54x	4.01x
EV / EBITDA	70.8x	37.4x	45x	31.7x	27.3x	22.4x	18.5x	15.8x
EV / EBIT	76.3x	40.8x	49.7x	35.6x	30.7x	25x	20.4x	17.2x
EV / FCF	132x	84.9x	76.2x	38.8x	35.4x	34.5x	30.3x	26x
FCF Yield	0.76%	1.18%	1.31%	2.58%	2.83%	2.9%	3.3%	3.84%
Dividend per Share ²	42.5	60.6	70	75	75	75.44	82.47	89.46
Rate of return	0.48%	1.02%	0.9%	1.44%	1.89%	2.04%	2.23%	2.42%
EPS ²	88.26	121.3	127.2	126	100.9	121	144.6	166.9
Distribution rate	48.2%	50%	55%	59.5%	74.3%	62.3%	57%	53.6%
Net sales ¹	24,708	31,447	35,521	37,290	37,574	41,788	45,896	51,155
EBITDA ¹	7,657	9,613	10,464	9,729	8,468	9,436	11,293	12,978
EBIT ¹	7,104	8,799	9,470	8,681	7,530	8,482	10,232	11,913
Net income ¹	5,497	7,552	7,922	7,849	6,284	7,539	9,007	10,396
Net Debt ¹	-8,267	-11,916	-13,571	-16,064	-16,686	-18,746	-21,933	-25,145
Reference price ²	8,840.25	5,961.50	7,779.60	5,216.30	3,977.25	3,700.30	3,700.30	3,700.30
Nbr of stocks (in thousands)	62,276	62,233	62,276	62,284	62,297	62,297	-	-
Announcement Date	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.($)
MICROSOFT CORPORATION	22.19x	8.52x	14.16x	0.96%	2,85900Cr
PALANTIR TECHNOLOGIES INC.	99.13x	40.05x	66.96x	-.--%	32TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	127.29x	40.65x	128.56x	0.14%	13TCr
CADENCE DESIGN SYSTEMS, INC.	83.74x	16.83x	36.57x	-.--%	10TCr
DATADOG, INC.	489.03x	21.09x	84.77x	-.--%	9.64TCr
SYNOPSYS, INC.	157.39x	9.2x	22.73x	-.--%	8.16TCr
SEA LIMITED	36.37x	1.92x	15.03x	-.--%	6.69TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	120.77x	5.05x	24.96x	-.--%	4.4TCr
ROBLOX CORPORATION	-36.06x	4.82x	23.11x	-.--%	3.9TCr
Average	122.20x	16.46x	46.32x	0.12%	41.59TCr
Weighted average by Cap.	49.94x	12.71x	25.55x	0.74%