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. 19	India new issue-Cholamandalam Investment to reissue near 3-year bonds, bankers say	RE
Jul. 29	Nomura Adjusts Cholamandalam Investment and Finance's Price Target to INR1,820 From INR1,760, Keeps at Neutral	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	1,588,483	-	-
Change	-	6.16%	55.18%	31.59%	-9.77%	37.71%	-	-
Enterprise Value (EV) ¹	589,754	1,570,012	2,273,042	2,933,867	3,116,082	3,948,480	4,484,973	5,162,547
Change	-	166.21%	44.78%	29.07%	6.21%	26.71%	13.59%	15.11%
P/E	27.5x	23.5x	28.1x	30.1x	21.9x	23.6x	19.2x	15.6x
PBR	5.04x	4.38x	4.97x	5.41x	3.8x	4.31x	3.54x	2.88x
PEG	-	1x	1x	1.3x	1x	0.8x	0.8x	0.7x
Capitalization / Revenue	10.1x	8.66x	9.73x	9.42x	6.76x	7.61x	6.31x	5.24x
EV / Revenue	10.1x	21.7x	22.8x	21.6x	18.3x	18.9x	17.8x	17x
EV / EBITDA	21.1x	46.5x	54x	54.1x	46x	44.6x	41x	38.7x
EV / EBIT	15.6x	123x	38.5x	35.6x	29.7x	30.6x	28.6x	27.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2	2	2	2	-	2.861	3.229	3.993
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	78.88	97.06	119
Distribution rate	7.66%	6.17%	4.87%	3.96%	-	3.63%	3.33%	3.36%
Net sales ¹	58,400	72,292	99,857	135,699	170,706	208,804	251,892	302,926
EBITDA ¹	28,005	33,788	42,110	54,277	67,789	88,448	109,418	133,415
EBIT ¹	37,712	12,731	59,039	82,311	104,965	129,089	156,776	190,159
Net income ¹	21,467	26,662	34,228	42,585	52,196	67,506	83,057	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	1,860.00	1,860.00	1,860.00
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.($)
BAJAJ FINANCE LIMITED	26.42x	17.24x	-	0.66%	71.16B
ROCKET COMPANIES, INC.	42.04x	4.82x	16.28x	-.--%	39.44B
BAJAJ FINSERV LTD.	26.61x	5.24x	25.93x	0.07%	33.96B
SHRIRAM FINANCE LIMITED	19.01x	12.66x	24.58x	1.05%	27.89B
SYNCHRONY FINANCIAL	8.45x	1.98x	3.72x	1.61%	25.86B
SOFI TECHNOLOGIES, INC.	31.55x	4.58x	13.74x	-.--%	24.42B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	23.58x	18.91x	44.64x	0.15%	16.6B
TATA CAPITAL LIMITED	22.46x	22.52x	-	0.23%	16.09B
Average	25.02x	10.99x	21.48x	0.47%	31.93B
Weighted average by Cap.	26.29x	10.91x	20.11x	0.49%