Company Valuation: Garnet Construction Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 164.7 264.1 378.1 157.4 309.7 332.1
Change - 60.34% 43.16% -58.38% 96.82% 7.23%
Enterprise Value (EV) 1 403.3 338.4 515.8 291.1 414.5 417.3
Change - -16.08% 52.42% -43.57% 42.42% 0.67%
P/E 2.39x 2.09x 74.2x 54x 10.5x 4.48x
PBR 0.21x 0.29x 0.41x 0.17x 0.32x 0.32x
PEG - 0x -0.8x -1.3x 0x 0x
Capitalization / Revenue 0.24x 0.4x 6.79x 7.67x 2.78x 2.06x
EV / Revenue 0.59x 0.51x 9.27x 14.2x 3.72x 2.59x
EV / EBITDA 3.33x 2.07x -41.3x -21.7x -21.2x 5.34x
EV / EBIT 3.43x 2.11x -32.3x -17.4x -18.5x 5.56x
EV / FCF 2.03x 2.6x -6.29x -24.7x -22.3x -31.7x
FCF Yield 49.4% 38.5% -15.9% -4.05% -4.48% -3.15%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 4.959 9.098 0.3667 0.2098 2.115 5.327
Distribution rate - - - - - -
Net sales 1 688.4 668.6 55.66 20.51 111.3 160.9
EBITDA 1 121 163.7 -12.5 -13.41 -19.55 78.21
EBIT 1 117.6 160.4 -15.99 -16.75 -22.42 75.08
Net income 1 68.94 126.5 5.098 2.916 29.4 74.06
Net Debt 1 238.6 74.29 137.7 133.7 104.8 85.19
Reference price 2 11.85 19.00 27.20 11.32 22.28 23.89
Nbr of stocks (in thousands) 13,902 13,902 13,902 13,902 13,902 13,902
Announcement Date 9/5/20 9/4/21 9/6/22 9/8/23 9/6/24 9/6/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.01M
14.45x4.54x12.45x3.46% 41.68B
6.54x0.9x1.81x7.72% 31.19B
22.23x4.36x18.3x1.14% 30.3B
8.11x1.43x7.16x4.4% 29.19B
15.23x3.15x15.57x2.3% 25.44B
15.98x1.02x6.73x2.33% 22.19B
15.65x6.74x19.12x1.21% 20.67B
9.13x2.2x7.56x4.07% 19.94B
Average 13.41x 3.04x 11.09x 3.33% 24.51B
Weighted average by Cap. 13.43x 3.07x 11.02x 3.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GARNET6 Stock
  4. Valuation Garnet Construction Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!