Company Valuation: Tusaldah Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 8.411 10.71 20.7 38.97 355.5 247.8
Change - 27.31% 93.35% 88.22% 812.26% -30.29%
Enterprise Value (EV) 1 36.16 23.67 34.88 54.07 346.5 246.7
Change - -34.55% 47.37% 55.01% 540.78% -28.79%
P/E -3.72x 0.79x -18.5x 60.5x -97.1x -39.7x
PBR -0.88x -0.81x -1.45x -2.85x 33.1x 55.1x
PEG - -0x 0x -0x 0x -0.6x
Capitalization / Revenue 53.4x 4.67x - 2.67x 8.53x 8.2x
EV / Revenue 230x 10.3x - 3.71x 8.31x 8.17x
EV / EBITDA -24.7x -12.2x -31.5x 81.5x -200x -40.1x
EV / EBIT -16x -9.86x -30.9x 84x -198x -39.5x
EV / FCF 79.4x -6.41x -43.5x -46.4x -250x -63.9x
FCF Yield 1.26% -15.6% -2.3% -2.16% -0.4% -1.57%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.49 20.95 -1.731 0.9951 -1.562 -2.665
Distribution rate - - - - - -
Net sales 1 0.1575 2.291 - 14.57 41.68 30.21
EBITDA 1 -1.466 -1.939 -1.108 0.6638 -1.732 -6.15
EBIT 1 -2.256 -2.4 -1.128 0.6438 -1.752 -6.239
Net income 1 -2.256 13.56 -1.12 0.6438 -1.039 -6.244
Net Debt 1 27.75 12.96 14.18 15.1 -9.014 -1.087
Reference price 2 13.00 16.55 32.00 60.23 151.70 105.75
Nbr of stocks (in thousands) 647 647 647 647 2,343 2,343
Announcement Date 31/08/21 26/08/22 26/08/23 24/08/24 01/09/25 05/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.36L
17.39x2.64x8.8x3.37% 21TCr
28.52x7x15.54x1.49% 15TCr
23.45x3.71x13.04x2.45% 12TCr
59.3x4.3x39.34x0.43% 4.02TCr
11.85x1.76x6.09x3.91% 2.69TCr
20.38x2.68x13.62x1.03% 2.25TCr
10.14x1.18x7.59x7.23% 1.37TCr
18.27x3.46x8.63x3.2% 1.3TCr
Average 23.66x 3.34x 14.08x 2.89% 6.54TCr
Weighted average by Cap. 23.90x 3.98x 13.41x 2.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Tusaldah Limited

Historical PBR trend

Valuation ratios - PBR - Tusaldah Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Tusaldah Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Tusaldah Limited

  1. Stock Market
  2. Stocks
  3. 531301 Stock
  4. Valuation Tusaldah Limited