|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 905.85 INR | -0.23% |
|
-4.17% | -3.91% |
| Jan. 13 | Founders of India's RedTape seek stake sale, solicit Blackstone, KKR interest | RE |
| Jan. 08 | Bata India approves voluntary retirement scheme at Hosur unit | RE |
Company Valuation: Bata India Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 180,536 | 252,165 | 182,381 | 175,344 | 156,726 | 116,427 | - | - |
| Change | - | 39.68% | -27.67% | -3.86% | -10.62% | -25.71% | - | - |
| Enterprise Value (EV) 1 | 169,601 | 242,516 | 177,149 | 171,314 | 150,488 | 108,423 | 107,012 | 104,946 |
| Change | - | 42.99% | -26.95% | -3.29% | -12.16% | -27.95% | -1.3% | -1.93% |
| P/E ratio | -200x | 250x | 57.1x | 67.5x | 47.7x | 61x | 39.7x | 33.4x |
| PBR | 10.3x | 13.9x | 12.7x | 11.5x | 10x | 7.18x | 6.84x | 6.25x |
| PEG | - | -1x | 0x | -3.6x | 1.8x | -1.5x | 0.7x | 1.8x |
| Capitalization / Revenue | 10.6x | 10.6x | 5.28x | 5.04x | 4.49x | 3.3x | 3.03x | 2.81x |
| EV / Revenue | 9.93x | 10.2x | 5.13x | 4.93x | 4.31x | 3.08x | 2.78x | 2.54x |
| EV / EBITDA | 105x | 58.3x | 22.4x | 21.9x | 20.5x | 14.4x | 12.1x | 10.7x |
| EV / EBIT | -164x | 140x | 35.7x | 38.5x | 41.4x | 31.4x | 23.7x | 20.3x |
| EV / FCF | 40.3x | 149x | 33.2x | 47.8x | 22.6x | 19x | 16.3x | 14.5x |
| FCF Yield | 2.48% | 0.67% | 3.01% | 2.09% | 4.42% | 5.27% | 6.13% | 6.88% |
| Dividend per Share 2 | 4 | 4 | 13.5 | 12 | 9 | 15.9 | 20.41 | 23.5 |
| Rate of return | 0.28% | 0.2% | 0.95% | 0.88% | 0.74% | 1.76% | 2.25% | 2.59% |
| EPS 2 | -7.02 | 7.85 | 24.83 | 20.22 | 25.55 | 14.85 | 22.82 | 27.11 |
| Distribution rate | -57% | 51% | 54.4% | 59.3% | 35.2% | 107% | 89.5% | 86.7% |
| Net sales 1 | 17,073 | 23,877 | 34,516 | 34,784 | 34,880 | 35,232 | 38,426 | 41,374 |
| EBITDA 1 | 1,612 | 4,157 | 7,909 | 7,835 | 7,351 | 7,520 | 8,834 | 9,805 |
| EBIT 1 | -1,036 | 1,737 | 4,961 | 4,449 | 3,639 | 3,451 | 4,522 | 5,166 |
| Net income 1 | -902.8 | 1,009 | 3,191 | 2,599 | 3,284 | 1,882 | 2,863 | 3,485 |
| Net Debt 1 | -10,936 | -9,648 | -5,232 | -4,029 | -6,239 | -8,004 | -9,414 | -11,481 |
| Reference price 2 | 1,404.65 | 1,961.95 | 1,419.00 | 1,364.25 | 1,219.40 | 905.85 | 905.85 | 905.85 |
| Nbr of stocks (in thousands) | 128,528 | 128,528 | 128,528 | 128,528 | 128,528 | 128,528 | - | - |
| Announcement Date | 6/9/21 | 5/25/22 | 5/18/23 | 5/29/24 | 5/28/25 | - | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 61.14x | 3.08x | 14.45x | 1.75% | 1.29B | |
| 15.88x | 2.39x | 10.41x | -.--% | 14.82B | |
| 17.91x | 2.12x | 10.43x | 3.9% | 8.55B | |
| 18.05x | 3.11x | 10.24x | -.--% | 7.85B | |
| -51.95x | 1.31x | 5.44x | -.--% | 4.43B | |
| -6.35x | 0.67x | 17.5x | -.--% | 3.86B | |
| 9.87x | 0.38x | 3.84x | 7.3% | 3.52B | |
| 8.34x | 0.38x | 2.3x | 3.55% | 2.89B | |
| 18.85x | 1.51x | 10.77x | 3.23% | 1.99B | |
| Average | 10.19x | 1.66x | 9.49x | 2.19% | 5.47B | |
| Weighted average by Cap. | 9.16x | 1.95x | 9.67x | 1.58% |
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
- Stock Market
- Equities
- BATAINDIA Stock
- Valuation Bata India Limited
Select your edition
All financial news and data tailored to specific country editions
