Valuation Cholamandalam Investment and Finance Company Limited NSE India S.E.

Stocks

Delayed NSE India S.E. 07:27:50 2021-10-05 am EDT			5-day change	1st Jan Change
558.75 ^INR	-0.99%		-1.36%	+45.58%

Aug. 31	Indian firms turn to longer-term debt amid strong demand as yield gap narrows	RE
Aug. 31	India new issue-Cholamandalam Investment accepts bids for perpetual bonds, bankers say	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	589,754	626,066	971,508	1,278,412	1,153,531	1,351,918	-	-
Change	-	6.16%	55.18%	31.59%	-9.77%	17.2%	-	-
Enterprise Value (EV) ¹	589,754	1,570,012	2,273,042	2,933,867	3,116,082	3,711,915	4,248,409	4,925,982
Change	-	166.21%	44.78%	29.07%	6.21%	19.12%	14.45%	15.95%
P/E	27.5x	23.5x	28.1x	30.1x	21.9x	20.1x	16.3x	13.3x
PBR	5.04x	4.38x	4.97x	5.41x	3.8x	3.67x	3.01x	2.45x
PEG	-	1x	1x	1.3x	1x	0.7x	0.7x	0.6x
Capitalization / Revenue	10.1x	8.66x	9.73x	9.42x	6.76x	6.47x	5.37x	4.47x
EV / Revenue	10.1x	21.7x	22.8x	21.6x	18.3x	17.8x	16.9x	16.3x
EV / EBITDA	21.1x	46.5x	54x	54.1x	46x	42.2x	39.2x	37.4x
EV / EBIT	15.6x	123x	38.5x	35.6x	29.7x	28.7x	27.1x	25.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2	2	2	2	2	2.859	3.225	3.982
Rate of return	0.28%	0.26%	0.17%	0.13%	0.15%	0.18%	0.2%	0.25%
EPS ²	26.11	32.4	41.09	50.55	61.68	78.88	97.06	119
Distribution rate	7.66%	6.17%	4.87%	3.96%	3.24%	3.62%	3.32%	3.35%
Net sales ¹	58,400	72,292	99,857	135,699	170,706	208,819	251,803	302,693
EBITDA ¹	28,005	33,788	42,110	54,277	67,789	88,056	108,509	131,559
EBIT ¹	37,712	12,731	59,039	82,311	104,965	129,238	156,836	190,159
Net income ¹	21,467	26,662	34,228	42,585	52,196	67,962	83,110	102,041
Net Debt ¹	-	943,946	1,301,534	1,655,454	1,962,552	2,359,997	2,896,490	3,574,064
Reference price ²	718.30	761.60	1,156.60	1,519.55	1,353.85	1,583.00	1,583.00	1,583.00
Nbr of stocks (in thousands)	821,041	822,040	839,969	841,310	852,037	854,023	-	-
Announcement Date	5/5/22	5/3/23	4/30/24	4/25/25	4/30/26	-	-	-

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.($)
AMERICAN EXPRESS COMPANY	17.13x	-	-	1.25%	204B
CAPITAL ONE FINANCIAL CORPORATION	11.8x	2.37x	3.88x	1.66%	119B
BAJAJ FINANCE LIMITED	22.88x	15.83x	-	0.76%	61.34B
ROCKET COMPANIES, INC.	34.96x	4.89x	16.75x	-.--%	33.13B
BAJAJ FINSERV LTD.	22.68x	4.95x	24.52x	0.08%	28.81B
SYNCHRONY FINANCIAL	7.6x	1.81x	3.41x	1.78%	23.35B
SHRIRAM FINANCE LIMITED	15.8x	11.33x	21.25x	1.26%	23.08B
SOFI TECHNOLOGIES, INC.	26.6x	3.54x	10.63x	-.--%	20.37B
Average	19.93x	6.39x	13.41x	0.85%	64.25B
Weighted average by Cap.	17.92x	6.25x	10.12x	1.12%