|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,558.90 INR | -0.23% |
|
+3.94% | -28.20% |
| Mar. 24 | Aditya Birla Lifestyle Brands Limited Announces Company Secretary and Compliance Officer Changes | CI |
| Feb. 18 | Safari Industries (India) signs licensing agreement for 'Carlton' brand | RE |
Company Valuation: Safari Industries (India) Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 13,545 | 21,684 | 48,564 | 84,167 | 96,671 | 76,377 | - | - |
| Change | - | 60.09% | 123.96% | 73.31% | 14.86% | -20.99% | - | - |
| Enterprise Value (EV) 1 | 13,545 | 21,684 | 48,301 | 82,397 | 94,618 | 72,214 | 70,683 | 68,705 |
| Change | - | 60.09% | 122.74% | 70.59% | 14.83% | -23.68% | -2.12% | -2.8% |
| P/E ratio | -64.8x | 102x | 39x | 47x | 67.8x | 43.1x | 34.5x | 27.9x |
| PBR | 4.85x | 7.2x | 11.4x | 10.2x | 10.1x | 6.8x | 5.69x | 4.76x |
| PEG | - | -1x | 0x | 1.2x | -3.3x | 1.8x | 1.4x | 1.2x |
| Capitalization / Revenue | 4.13x | 3.07x | 4.01x | 5.43x | 5.46x | 3.72x | 3.2x | 2.77x |
| EV / Revenue | 4.13x | 3.07x | 3.99x | 5.31x | 5.34x | 3.51x | 2.96x | 2.49x |
| EV / EBITDA | -227x | 39.3x | 24.5x | 29.7x | 42.1x | 26.1x | 20.9x | 16.8x |
| EV / EBIT | -51.3x | 61.4x | 29.5x | 36.5x | 57x | 34.4x | 27.2x | 21.6x |
| EV / FCF | 13.1x | -76.4x | 14,160x | 78x | -107x | 37x | 43.1x | 32.8x |
| FCF Yield | 7.64% | -1.31% | 0.01% | 1.28% | -0.93% | 2.71% | 2.32% | 3.05% |
| Dividend per Share 2 | - | 0.4 | 1.75 | 4 | 3 | 3.517 | 3.883 | 4.233 |
| Rate of return | - | 0.08% | 0.17% | 0.23% | 0.15% | 0.23% | 0.25% | 0.27% |
| EPS 2 | -4.67 | 4.77 | 26.28 | 36.73 | 29.16 | 36.21 | 45.18 | 55.83 |
| Distribution rate | - | 8.39% | 6.66% | 10.9% | 10.3% | 9.71% | 8.6% | 7.58% |
| Net sales 1 | 3,280 | 7,057 | 12,120 | 15,504 | 17,716 | 20,547 | 23,890 | 27,615 |
| EBITDA 1 | -59.6 | 552.2 | 1,969 | 2,775 | 2,250 | 2,764 | 3,376 | 4,083 |
| EBIT 1 | -263.8 | 353.3 | 1,636 | 2,257 | 1,659 | 2,098 | 2,594 | 3,177 |
| Net income 1 | -209 | 223.7 | 1,251 | 1,758 | 1,428 | 1,737 | 2,201 | 2,720 |
| Net Debt 1 | - | - | -263.8 | -1,770 | -2,052 | -4,162 | -5,694 | -7,672 |
| Reference price 2 | 302.52 | 484.25 | 1,024.08 | 1,725.90 | 1,977.45 | 1,558.90 | 1,558.90 | 1,558.90 |
| Nbr of stocks (in thousands) | 44,773 | 44,779 | 47,423 | 48,767 | 48,887 | 48,994 | - | - |
| Announcement Date | 5/13/21 | 5/13/22 | 5/16/23 | 5/14/24 | 5/6/25 | - | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.05x | 3.51x | 26.13x | 0.23% | 821M | |
| 38.31x | 9.97x | 21.86x | 1.23% | 216B | |
| 11.99x | - | - | 1.98% | 667M | |
| -22.26x | 2.39x | -28.08x | -.--% | 495M | |
| Average | 17.77x | 5.29x | 6.64x | 0.86% | 54.57B | |
| Weighted average by Cap. | 38.11x | 9.92x | 21.76x | 1.22% |
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
- Stock Market
- Equities
- SAFARI Stock
- Valuation Safari Industries (India) Limited
Select your edition
All financial news and data tailored to specific country editions
