PAISALO DIGITAL LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 73.08 INR | -4.96% |
|
-4.04% | +58.58% |
| Apr. 26 | Paisalo Digital Board to Consider Private Placement of Bonds | MT |
| Apr. 26 | Paisalo Digital Posts Higher Fiscal Q4 Consolidated Net Profit | MT |
Valuation
| Fiscal Period: März | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 23,677 | 65,629 | - | - |
| Enterprise Value (EV) 1 | 23,677 | 54,332 | 65,629 | 65,629 |
| P/E ratio | 25.1 x | 15.6 x | 24.7 x | 18.6 x |
| Yield | - | 0.31% | 0.81% | 2.16% |
| Capitalization / Revenue | - | 8.25 x | 10.5 x | 8.71 x |
| EV / Revenue | - | 8.25 x | 10.5 x | 8.71 x |
| EV / EBITDA | - | - | - | - |
| EV / FCF | - | 225 x | 66.3 x | 37.2 x |
| FCF Yield | - | 0.44% | 1.51% | 2.68% |
| Price to Book | - | 4.87 x | 4.18 x | 3.75 x |
| Nbr of stocks (in thousands) | 898,044 | 898,044 | - | - |
| Reference price 2 | 26.36 | 73.08 | 73.08 | 73.08 |
| Announcement Date | 5/11/23 | 4/26/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 6,587 | 6,280 | 7,536 |
| EBITDA | - | - | - | - |
| EBIT 1 | - | 5,108 | 5,803 | 6,959 |
| Operating Margin | - | 77.54% | 92.4% | 92.34% |
| Earnings before Tax (EBT) 1 | - | 2,412 | 3,662 | 4,826 |
| Net income 1 | 936.2 | 1,790 | 2,659 | 3,532 |
| Net margin | - | 27.17% | 42.34% | 46.87% |
| EPS 2 | 1.050 | 3.870 | 2.960 | 3.935 |
| Free Cash Flow 1 | - | 291.2 | 990.5 | 1,762 |
| FCF margin | - | 5.38% | 15.77% | 23.38% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | 14.4% | 37.26% | 49.88% |
| Dividend per Share 2 | - | 0.2250 | 0.5900 | 1.575 |
| Announcement Date | 5/11/23 | 4/26/24 | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | 291 | 991 | 1,762 |
| ROE (net income / shareholders' equity) | - | 15% | 17.1% | 20% |
| ROA (Net income/ Total Assets) | - | 5.7% | 7.1% | 8.9% |
| Assets 1 | - | 35,474 | 37,446 | 39,690 |
| Book Value Per Share 2 | - | 15.00 | 17.50 | 19.50 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 54.1 | 62.8 | 75.4 |
| Capex / Sales | - | 1% | 1% | 1% |
| Announcement Date | 5/11/23 | 4/26/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
73.08
INR
Average target price
87.5
INR
Spread / Average Target
+19.73%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +58.58% | 787M | |
| -8.14% | 49.88B | |
| -5.25% | 30.53B | |
| +63.88% | 29.08B | |
| +20.03% | 23.38B | |
| +16.97% | 17.94B | |
| -6.99% | 11.81B | |
| +21.92% | 11.27B | |
| -20.90% | 8.31B | |
| +14.34% | 8.13B |
- Stock Market
- Equities
- PAISALO Stock
- Financials Paisalo Digital Limited
