Company Valuation: Safari Industries (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 8,975 13,545 21,684 48,564 84,167 106,398 - -
Change - 50.92% 60.09% 123.96% 73.31% 26.41% - -
Enterprise Value (EV) 1 8,975 13,545 21,684 48,301 82,397 103,228 101,677 99,704
Change - 50.92% 60.09% 122.74% 70.59% 25.28% -1.5% -1.94%
P/E ratio 29.3x -64.8x 102x 39x 47x 76.4x 47.7x 37.9x
PBR - 4.85x 7.2x 11.4x 10.2x 11.3x 9.29x 7.42x
PEG - 0x -1x 0x 1.2x -3.4x 0.8x 1.5x
Capitalization / Revenue 1.31x 4.13x 3.07x 4.01x 5.43x 5.95x 4.91x 4.13x
EV / Revenue 1.31x 4.13x 3.07x 3.99x 5.31x 5.78x 4.69x 3.87x
EV / EBITDA 12.5x -227x 39.3x 24.5x 29.7x 46.6x 30.1x 23.9x
EV / EBIT - -51.3x 61.4x 29.5x 36.5x 61.9x 39.2x 29.5x
EV / FCF 17.6x 13.1x -76.4x 14,160x 78x 161x 56.1x 48.2x
FCF Yield 5.68% 7.64% -1.31% 0.01% 1.28% 0.62% 1.78% 2.07%
Dividend per Share 2 - - 0.4 1.75 4 2.225 5.4 3.75
Rate of return - - 0.08% 0.17% 0.23% 0.1% 0.25% 0.17%
EPS 2 6.855 -4.67 4.77 26.28 36.73 28.48 45.59 57.49
Distribution rate - - 8.39% 6.66% 10.9% 7.81% 11.8% 6.52%
Net sales 1 6,859 3,280 7,057 12,120 15,504 17,868 21,686 25,768
EBITDA 1 719.5 -59.6 552.2 1,969 2,775 2,215 3,382 4,175
EBIT 1 - -263.8 353.3 1,636 2,257 1,667 2,591 3,377
Net income 1 306.6 -209 223.7 1,251 1,758 1,383 2,217 2,796
Net Debt 1 - - - -263.8 -1,770 -3,170 -4,721 -6,694
Reference price 2 200.65 302.52 484.25 1,024.08 1,725.90 2,176.45 2,176.45 2,176.45
Nbr of stocks (in thousands) 44,728 44,773 44,779 47,423 48,767 48,886 - -
Announcement Date 6/4/20 5/13/21 5/13/22 5/16/23 5/14/24 - - -
1INR in Million2INR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
76.41x5.78x46.6x0.1% 1.21B
63.36x18.1x39.97x0.62% 293B
14.61x - - 2.09% 787M
-153.98x2.59x44.68x0.43% 630M
8.94x - - - 210M
-14x - - - 97.04M
Average -0.78x 8.82x 43.75x percentage-no-prefix 49.33B
Weighted average by Cap. 62.76x 18.02x 40.01x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. SAFARI Stock
  4. Valuation Safari Industries (India) Limited