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

Stocks

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

Jun. 25	India new issue-Cholamandalam Investment accepts bids for subordinated bonds, bankers say	RE
Jun. 18	Cholamandalam Investment Raises INR1 Billion Through Allotment of Securities	MT

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	1,542,988	-	-
Change	-	6.16%	55.18%	31.59%	-9.77%	33.76%	-	-
Enterprise Value (EV) ¹	589,754	1,570,012	2,273,042	2,933,867	3,116,082	3,917,998	4,460,191	5,140,034
Change	-	166.21%	44.78%	29.07%	6.21%	25.73%	13.84%	15.24%
P/E	27.5x	23.5x	28.1x	30.1x	21.9x	23.5x	19x	15.4x
PBR	5.04x	4.38x	4.97x	5.41x	3.8x	4.21x	3.46x	2.85x
PEG	-	1x	1x	1.3x	1x	0.9x	0.8x	0.7x
Capitalization / Revenue	10.1x	8.66x	9.73x	9.42x	6.76x	7.49x	6.21x	5.17x
EV / Revenue	10.1x	21.7x	22.8x	21.6x	18.3x	19x	17.9x	17.2x
EV / EBITDA	21.1x	46.5x	54x	54.1x	46x	46.2x	41.7x	39.3x
EV / EBIT	15.6x	123x	38.5x	35.6x	29.7x	31x	29.1x	27.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2	2	2	2	-	2.68	3.144	3.708
Rate of return	0.28%	0.26%	0.17%	0.13%	-	0.15%	0.17%	0.21%
EPS ²	26.11	32.4	41.09	50.55	61.68	77.04	95.15	117.3
Distribution rate	7.66%	6.17%	4.87%	3.96%	-	3.48%	3.3%	3.16%
Net sales ¹	58,400	72,292	99,857	135,699	170,706	205,920	248,555	298,478
EBITDA ¹	28,005	33,788	42,110	54,277	67,789	84,739	106,932	130,681
EBIT ¹	37,712	12,731	59,039	82,311	104,965	126,526	153,301	187,465
Net income ¹	21,467	26,662	34,228	42,585	52,196	65,699	81,495	101,531
Net Debt ¹	-	943,946	1,301,534	1,655,454	1,962,552	2,375,010	2,917,203	3,597,045
Reference price ²	718.30	761.60	1,156.60	1,519.55	1,353.85	1,806.75	1,806.75	1,806.75
Nbr of stocks (in thousands)	821,041	822,040	839,969	841,310	852,037	854,013	-	-
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.($)
BAJAJ FINANCE LIMITED	26.32x	16.99x	-	0.65%	68.2B
ROCKET COMPANIES, INC.	28.61x	4.73x	16.01x	-.--%	41.14B
BAJAJ FINSERV LTD.	24.98x	5.13x	25.45x	0.08%	30.78B
SHRIRAM FINANCE LIMITED	17.97x	12.28x	23.38x	1.15%	25.32B
SYNCHRONY FINANCIAL	7.89x	1.82x	-	1.73%	24.76B
SOFI TECHNOLOGIES, INC.	28.92x	4.29x	12.58x	-.--%	22.17B
TATA CAPITAL LIMITED	29.48x	-	-	-	15.51B
MUTHOOT FINANCE LIMITED	12.56x	-	-	1.32%	12.46B
Average	22.09x	7.54x	19.35x	0.71%	30.04B
Weighted average by Cap.	23.49x	9.24x	19.37x	0.6%