Valuation Bharti Hexacom Limited

Equities

End-of-day quote NSE India S.E. Other stock markets 2025-06-13			5-day change	1st Jan Change
1,783.90 ^INR	+0.14%		-1.94%	+22.44%

Jun. 06	INDIA STOCKS-Financials, realty boost Indian shares after RBI's steep rate cut	RE
May. 30	Bharti Hexacom Limited Announces Change in Management, Effective from June 01, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027
Capitalization ¹	891,950	-	-
Change	-	-	-
Enterprise Value (EV) ¹	804,319	942,649	920,454
Change	-	-2.39%	-2.35%
P/E ratio	49x	44.8x	31.2x
PBR	12.3x	12.3x	9.96x
PEG	0x	1x	0.7x
Capitalization / Revenue	8.56x	8.91x	7.74x
EV / Revenue	9.41x	9.42x	7.99x
EV / EBITDA	18.4x	18x	14.4x
EV / EBIT	35.5x	31.5x	22.9x
EV / FCF	25.7x	30.1x	23.6x
FCF Yield	3.89%	3.32%	4.24%
Dividend per Share ²	10	15.51	20.93
Rate of return	0.68%	0.87%	1.17%
EPS ²	29.87	39.79	57.26
Distribution rate	33.5%	39%	36.5%
Net sales ¹	85,479	100,079	115,176
EBITDA ¹	43,721	52,294	63,952
EBIT ¹	22,653	29,889	40,255
Net income ¹	14,936	19,893	28,626
Net Debt ¹	72,419	50,699	28,504
Reference price ²	1,783.90	1,783.90	1,783.90
Nbr of stocks (in thousands)	500,000	-	-
Announcement Date	5/13/25	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BHARTI HEXACOM LIMITED	65.32x	11.31x	22.87x	0.62%	10.36B
BHARTI AIRTEL LIMITED	40.3x	7.26x	13.68x	0.7%	128B
SOFTBANK CORP.	19.57x	2.23x	8.31x	3.94%	72.56B
CELLNEX TELECOM, S.A.	-297.13x	10.28x	13.01x	0.19%	26.89B
ROGERS COMMUNICATIONS INC.	10.88x	2.84x	6.09x	5.32%	15.23B
MTN GROUP LIMITED	12.24x	1.62x	4.01x	2.73%	13.39B
ETIHAD ETISALAT COMPANY	13.89x	2.55x	6.7x	4.39%	11.69B
FAR EASTONE TELECOMMUNICATIONS CO., LTD.	23.68x	3.12x	9.19x	4.16%	10.8B
DIGI.COM	25.05x	4.33x	9.42x	4.07%	10.5B
TELE2 AB	22.06x	4.24x	9.85x	5.07%	10.22B
Average	-6.41x	4.98x	10.31x	3.12%	30.99B
Weighted average by Cap.	1.65x	5.50x	11.19x	2.25%