Company Valuation: SRF Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 159,756 320,309 793,949 713,257 758,121 842,261 - -
Change - 100.5% 147.87% -10.16% 6.29% 11.1% - -
Enterprise Value (EV) 1 191,262 348,229 824,839 745,733 799,193 885,500 884,933 881,941
Change - 82.07% 136.87% -9.59% 7.17% 10.8% -0.06% -0.34%
P/E ratio 15.7x 26.3x 42x 33x 56.8x 67.9x 45.7x 35.2x
PBR 3.24x 4.67x 9.27x 6.91x 6.6x 6.76x 6.02x 5.26x
PEG - 1.7x 0.8x 2.3x -1.5x -9.45x 0.9x 1.2x
Capitalization / Revenue 2.22x 3.81x 6.39x 4.8x 5.77x 5.87x 5.06x 4.45x
EV / Revenue 2.65x 4.15x 6.63x 5.01x 6.08x 6.17x 5.31x 4.66x
EV / EBITDA 13.1x 16.2x 26x 21.1x 30.9x 33.1x 25.1x 20.8x
EV / EBIT 17.9x 20.6x 31x 25.2x 41.8x 46.8x 33.4x 26.2x
EV / FCF -226x 62.5x 301x 1,174x -649x 178x 103x 85.7x
FCF Yield -0.44% 1.6% 0.33% 0.09% -0.15% 0.56% 0.97% 1.17%
Dividend per Share 2 1.4 4.8 7.15 7.2 7.2 6.381 7.784 9.418
Rate of return 0.25% 0.44% 0.27% 0.3% 0.28% 0.22% 0.27% 0.33%
EPS 2 35.46 41.11 63.75 72.95 45.06 41.82 62.19 80.82
Distribution rate 3.95% 11.7% 11.2% 9.87% 16% 15.3% 12.5% 11.7%
Net sales 1 72,094 84,000 124,337 148,702 131,385 143,444 166,616 189,104
EBITDA 1 14,549 21,452 31,759 35,292 25,841 26,715 35,239 42,433
EBIT 1 10,663 16,921 26,587 29,539 19,115 18,935 26,460 33,662
Net income 1 10,191 11,979 18,889 21,623 13,357 12,352 18,451 23,973
Net Debt 1 31,506 27,920 30,890 32,476 41,071 43,238 42,672 39,679
Reference price 2 555.86 1,081.30 2,678.45 2,406.20 2,557.55 2,841.40 2,841.40 2,841.40
Nbr of stocks (in thousands) 287,403 296,226 296,421 296,425 296,425 296,425 - -
Announcement Date 6/4/20 5/5/21 5/9/22 5/9/23 5/7/24 - - -
1INR in Million2INR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
67.52x6.14x32.95x0.23% 9.63B
16.34x2.94x7.41x2.35% 59.99B
24.36x0.94x7.71x4.67% 44.63B
32.64x3.18x12.54x1.85% 34.18B
67.9x10.77x46.35x0.64% 16.55B
15.13x1.7x8.99x3.21% 11.66B
15.46x0.7x7.86x3.28% 9.37B
11.85x0.68x5.48x3.6% 8.78B
24.07x1.5x7.05x1.96% 8.65B
19.25x0.69x6x4.08% 7.21B
Average 29.45x 2.92x 14.23x percentage-no-prefix 21.07B
Weighted average by Cap. 27.20x 2.92x 12.50x 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. SRF Stock
  4. Valuation SRF Limited