Valuation Wardwizard Innovations & Mobility Limited

Equities

Market Closed - Bombay S.E. Other stock markets 11:56:00 2024-09-15 pm EDT			5-day change	1st Jan Change
55.30 ^INR	-0.43%		-1.05%	-0.25%

Sep. 06	India's EV maker Wardwizard Innovations to form joint venture in Saudi Arabia	RE
Sep. 03	Wardwizard Innovations & Mobility Limited Announces Resignation of Tarun Kumar Sharma from the Position of President - Marketing and Branding	CI

Fiscal Period: March	2019	2020	2021	2022	2023	2024
Capitalization ¹	507.1	466.6	17,225	20,227	13,574	14,813
Change	-	-7.99%	3,592%	17.42%	-32.89%	9.12%
Enterprise Value (EV) ¹	506.7	452.6	17,203	20,056	13,605	15,607
Change	-	-10.68%	3,700.48%	16.59%	-32.16%	14.71%
P/E ratio	-299x	-51x	872x	221x	152x	110x
PBR	8.22x	4.94x	61.3x	32.5x	15.4x	14.6x
PEG	-	-0x	-5x	1x	-58.54x	2.1x
Capitalization / Revenue	374x	230x	43.8x	11x	5.68x	4.61x
EV / Revenue	374x	223x	43.7x	10.9x	5.69x	4.85x
EV / EBITDA	-305x	-50x	550x	145x	74.3x	51.1x
EV / EBIT	-300x	-49.9x	686x	173x	97.2x	62.2x
EV / FCF	-1,589x	-8.85x	-107x	-607x	-63.1x	-17.9x
FCF Yield	-0.06%	-11.3%	-0.93%	-0.16%	-1.59%	-5.58%
Dividend per Share ²	-	-	0.05	0.075	0.1	0.15
Rate of return	-	-	0.06%	0.1%	0.19%	0.26%
EPS ²	-0.0262	-0.1412	0.09	0.3491	0.34	0.5154
Distribution rate	-	-	55.6%	21.5%	29.4%	29.1%
Net sales ¹	1.356	2.027	393.5	1,846	2,390	3,216
EBITDA ¹	-1.661	-9.052	31.29	138.7	183.2	305.5
EBIT ¹	-1.686	-9.074	25.07	115.9	140	251
Net income ¹	-1.695	-9.152	18.72	84.77	88.52	134.4
Net Debt ¹	-0.3121	-13.92	-22.77	-170.8	30.97	794.5
Reference price ²	7.82	7.20	78.50	77.10	51.80	56.82
Nbr of stocks (in thousands)	64,800	64,800	219,432	262,344	262,052	260,694
Announcement Date	8/30/19	9/7/20	7/24/21	8/4/22	8/31/23	9/6/24

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
AIMA TECHNOLOGY GROUP CO., LTD	12.52x	-	-	+2.40%	3.81B
GOGORO INC.	-3.65x	1.52x	16.71x	-.--%	277M
DAIWA CYCLE CO.,LTD.	12.48x	-	-	+1.31%	55.09M
Average	7.12x	1.52x	16.71x	+1.24%	1.38B
Weighted average by Cap.	11.44x	1.52x	16.71x	+2.23%