Company Valuation: Shyama Computronics and Services Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 14.29 16.4 16.4 39.45 54.15 37.74
Change - 14.79% 0% 140.49% 37.24% -30.3%
Enterprise Value (EV) 1 14.17 17.29 17.04 41.97 53.84 37.62
Change - 22.08% -1.46% 146.26% 28.29% -30.12%
P/E 264x 20.4x 40.8x 37.1x 48.9x 27x
PBR 0.15x 0.17x 0.17x 0.4x 0.54x 0.37x
PEG - 0x -0.8x 0x 11.95x 1x
Capitalization / Revenue 6.73x 5.07x 5.16x 3.46x 14.1x 8.74x
EV / Revenue 6.67x 5.35x 5.36x 3.68x 14x 8.71x
EV / EBITDA - - - - - -
EV / EBIT 194x 15.1x 26.5x 4.95x 35.6x 21.6x
EV / FCF -18.2x 21.2x 15.7x -2.27x -30.1x -26.3x
FCF Yield -5.5% 4.72% 6.36% -44% -3.32% -3.81%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.005376 0.08 0.04 0.1056 0.11 0.1387
Distribution rate - - - - - -
Net sales 1 2.123 3.234 3.178 11.42 3.85 4.317
EBITDA - - - - - -
EBIT 1 0.0731 1.142 0.6439 8.48 1.514 1.742
Net income 1 0.0541 0.7905 0.3889 1.063 1.099 1.439
Net Debt 1 -0.1258 0.8884 0.6358 2.513 -0.3087 -0.1216
Reference price 2 1.420 1.630 1.630 3.920 5.380 3.750
Nbr of stocks (in thousands) 10,064 10,064 10,064 10,064 10,064 10,064
Announcement Date 12/8/20 9/7/21 12/3/22 9/7/23 8/31/24 8/23/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 349K
22x3.58x12.52x3.05% 209B
12.09x1.33x7x3.97% 99.92B
-104.41x16.55x95.82x-.--% 103B
15.77x2.89x10.9x5.21% 92.16B
21.01x5.48x13.46x2.73% 62.81B
15.13x2.21x9.37x5.16% 49B
22.02x1.8x11.45x1.33% 42.45B
18.43x2.37x11.35x4.69% 38.34B
22.32x1.66x10.47x0.85% 41.61B
Average 4.93x 4.21x 20.26x 3% 73.85B
Weighted average by Cap. 1.49x 4.80x 22.86x 2.99%

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. SHYAMAINFO Stock
  4. Valuation Shyama Computronics and Services Limited