Company Valuation: Ingersoll-Rand (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 116,181 112,917 110,134 133,432 -
Change - -2.81% -2.46% 21.15% -
Enterprise Value (EV) 116,181 112,917 110,134 133,432 133,432
Change - -2.81% -2.46% 21.15% 0%
P/E - 42.2x - 42.4x 35.3x
PBR - 18.5x - 20.2x 17.3x
PEG - - - - 1.8x
Capitalization / Revenue - 8.45x 7.91x 8.07x 7x
EV / Revenue - 0x 0x 8.07x 7x
EV / EBITDA - 0x 0x 33.2x 27.7x
EV / EBIT - 0x - 35.2x 29.3x
EV / FCF - 0x 0x 42.6x 39.3x
FCF Yield - 1.91% 1.77% 2.35% 2.54%
Dividend per Share 2 - 25 20 85 85
Rate of return - 0.7% 0.57% 2.01% 2.01%
EPS 2 - 84.75 - 99.7 119.7
Distribution rate - 29.5% - 85.3% 71%
Net sales 1 - 13,363 13,924 16,531 19,051
EBITDA 1 - 3,405 3,334 4,025 4,820
EBIT 1 - 3,234 - 3,791 4,556
Net income 1 2,224 2,675 - 3,147 3,780
Net Debt - - - - -
Reference price 2 3,680.35 3,576.95 3,488.80 4,226.80 4,226.80
Nbr of stocks (in thousands) 31,568 31,568 31,568 31,568 -
Announcement Date 5/28/24 5/30/25 5/29/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 2.01% 1.39B
34.24x5.39x20.44x1.58% 96.72B
24.75x4.19x18.5x1.73% 2.18B
37.69x4.07x26x0.45% 1.98B
17.92x1.56x10.81x3.55% 1.95B
31.61x - - 0.95% 938M
Average 29.24x 3.80x 18.93x 1.71% 17.53B
Weighted average by Cap. 33.77x 5.26x 20.32x 1.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. INGERRAND Stock
  4. Valuation Ingersoll-Rand (India) Limited