Company Valuation: Silicon Rental Solutions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 1,428 1,561 2,284 708.4
Change - 9.35% 46.27% -68.98%
Enterprise Value (EV) 1 1,371 1,561 2,042 486.4
Change - 13.89% 30.76% -76.18%
P/E 11.5x 12.1x 16.1x 6.92x
PBR 2.8x 2.49x 2.26x 0.64x
PEG -0.3x 2.95x -15.95x -0.2x
Capitalization / Revenue 3.93x 2.47x 2.24x 0.62x
EV / Revenue 3.78x 2.47x 2x 0.43x
EV / EBITDA 4.57x 4x 4.52x 1.22x
EV / EBIT 9.21x 8.86x 11.3x 4.03x
EV / FCF -10.8x -21.8x -36.7x -9.63x
FCF Yield -9.24% -4.59% -2.72% -10.4%
Dividend per Share 2 1 1 1 1
Rate of return 0.72% 0.66% 0.5% 1.61%
EPS 2 12.06 12.56 12.43 8.966
Distribution rate 8.29% 7.96% 8.05% 11.2%
Net sales 1 363 632.5 1,019 1,140
EBITDA 1 299.9 390.8 451.7 398.1
EBIT 1 148.9 176.2 180.1 120.8
Net income 1 106.7 129 132 102.4
Net Debt 1 -56.83 0.043 -242.1 -222.1
Reference price 2 139.00 152.00 200.00 62.04
Nbr of stocks (in thousands) 10,272 10,272 11,419 11,419
Announcement Date 6/13/23 9/5/24 8/22/25 9/23/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.87M
32.07x16.33x23.21x0.67% 738B
38.97x7.09x25.15x0.92% 85.29B
24.02x4.8x10.46x0.68% 71.95B
11.08x1.45x7.21x1% 46.95B
-80.67x18.05x43.78x-.--% 46.73B
44.16x1.68x9.39x-.--% 45.26B
20.89x3.52x8.39x1.51% 33.54B
19.9x6.09x11.67x-.--% 26.07B
9.96x2.6x6.29x-.--% 25.21B
Average 13.38x 6.84x 16.17x 0.53% 111.86B
Weighted average by Cap. 25.86x 12.80x 21.07x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Silicon Rental Solutions Limited

Historical PBR trend

Valuation ratios - PBR - Silicon Rental Solutions Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Silicon Rental Solutions Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Silicon Rental Solutions Limited

  1. Stock Market
  2. Stocks
  3. 543615 Stock
  4. Valuation Silicon Rental Solutions Limited