Company Valuation: Yes Bank Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,90,857 3,08,176 4,32,759 6,67,415 5,29,257 7,26,303 - -
Change - -21.15% 40.43% 54.22% -20.7% 37.23% - -
Enterprise Value (EV) 3,90,857 3,08,176 4,32,759 6,67,415 5,29,257 7,26,303 7,26,303 7,26,303
Change - -21.15% 40.43% 54.22% -20.7% 37.23% 0% 0%
P/E -9.57x 28.6x 55.7x 54x 21.9x 15.5x 15.6x 12.7x
PBR 1.18x 0.91x 1.06x 1.58x 1.11x 1.43x 1.31x 1.2x
PEG - -0x -1.5x 0.9x 0.3x 0.4x 0.3x 0.6x
Capitalization / Revenue 3.63x 3.16x 3.65x 5.05x 3.58x 3.27x 3.76x 3.27x
EV / Revenue 0x 0x 0x 0x 0x 4.42x 3.76x 3.27x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 13.6x 9.67x 8.06x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - 0.1297 0.2937
Rate of return - - - - - - 0.56% 1.27%
EPS 2 -1.63 0.43 0.27 0.43 0.77 1.11 1.486 1.824
Distribution rate - - - - - - 8.73% 16.1%
Net sales 1 1,07,693 97,603 1,18,442 1,32,089 1,48,012 1,65,350 1,93,227 2,22,336
EBITDA - - - - - - - -
EBIT 1 49,773 29,159 31,828 33,863 42,540 55,064 75,134 90,166
Net income 1 -34,622 10,662 7,174 12,511 24,059 34,756 46,734 56,748
Net Debt - - - - - - - -
Reference price 2 15.60 12.30 15.05 23.20 16.88 23.14 23.14 23.14
Nbr of stocks (in thousands) 2,50,54,906 2,50,54,953 2,87,54,775 2,87,67,882 3,13,54,115 3,13,87,326 - -
Announcement Date 30/04/21 30/04/22 22/04/23 27/04/24 19/04/25 18/04/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.9x - - -.--% 754.15Cr
13.42x - - 1.86% 92TCr
12.94x - - 1.96% 43TCr
5.96x - - 5.2% 38TCr
12.26x - - 4.21% 35TCr
5.67x - - 5.38% 29TCr
18.62x - - 2.29% 29TCr
6.01x - - 5.21% 26TCr
11.89x - - 2.21% 27TCr
14.14x - - 2.8% 25TCr
Average 12.38x 3.11% 34.43TCr
Weighted average by Cap. 11.59x 3.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. YESBANK Stock
  4. Valuation Yes Bank Limited