Company Valuation: Nettlinx Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 771.5 938.3 2,354 2,863 878.1 333.6
Change - 21.62% 150.93% 21.58% -69.32% -62%
Enterprise Value (EV) 1 832.7 1,016 2,446 2,985 1,065 416.3
Change - 22% 140.75% 22.05% -64.32% -60.92%
P/E -112x 33.7x -9,056x 35.1x 10.6x -6.45x
PBR 2.55x 2.59x 5.9x 5.68x 1.41x 0.55x
PEG - -0x 90x -0x 7.54x 0x
Capitalization / Revenue 2.18x 2.73x 10.9x 8.74x 2.62x 1.59x
EV / Revenue 2.36x 2.95x 11.3x 9.12x 3.18x 1.99x
EV / EBITDA 28x 20.9x 325x 23x 16.2x 47.5x
EV / EBIT 39.6x 24.7x -4,981x 24.5x 18.7x -557x
EV / FCF 11.3x 34.2x -60.9x -81.8x -7.41x 33.6x
FCF Yield 8.81% 2.92% -1.64% -1.22% -13.5% 2.98%
Dividend per Share 2 - - 0.2 0.4 - -
Rate of return - - 0.2% 0.34% - -
EPS 2 -0.2997 1.214 -0.0111 3.37 3.417 -2.14
Distribution rate - - -1,810% 11.9% - -
Net sales 1 353.4 344.2 216.7 327.5 335.2 209.5
EBITDA 1 29.73 48.71 7.524 129.7 65.89 8.765
EBIT 1 21.02 41.07 -0.491 121.6 56.81 -0.747
Net income 1 -6.872 27.83 -0.26 81.57 82.62 -51.68
Net Debt 1 61.24 77.68 91.46 122.6 187 82.63
Reference price 2 33.65 40.92 100.08 118.40 36.32 13.80
Nbr of stocks (in thousands) 22,927 22,927 23,527 24,177 24,177 24,177
Announcement Date 8/31/21 7/9/22 8/22/23 8/16/24 9/1/25 7/10/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.73M
90.3x7.21x74.3x0.65% 20.85B
23.48x1.56x8.58x1.31% 3.68B
5.67x1.93x3.27x4.69% 1.15B
8.57x0.53x4.73x2.74% 209M
9.48x1.08x4.41x0.38% 100M
Average 27.50x 2.46x 19.06x 1.95% 4.33B
Weighted average by Cap. 76.12x 6.10x 61.02x 0.94%

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. NETTLINX6 Stock
  4. Valuation Nettlinx Limited