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.($)
- - - - 314K
23.25x3.6x12.66x3.11% 204B
-96.65x15.29x88.53x-.--% 95.64B
10x1.1x5.75x4.82% 82.34B
14.27x2.6x9.81x5.76% 82.89B
19.21x5.05x12.47x2.96% 57.7B
14.2x2.07x8.69x5.49% 46.07B
20.6x1.53x9.68x0.96% 36.55B
19.3x1.56x9.78x1.54% 36.18B
15.89x2.03x9.46x5.44% 32.87B
Average 4.45x 3.87x 18.54x 3.34% 67.43B
Weighted average by Cap. 1.84x 4.55x 21.47x 3.27%

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