Company Valuation: Cargosol Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 418.2 306.8 140.6 230.7
Change - -26.63% -54.19% 64.15%
Enterprise Value (EV) 1 661.6 586.5 386.7 500.5
Change - -11.35% -34.07% 29.43%
P/E 8.56x -7.19x 236x -76.8x
PBR 1.56x 1.36x 0.62x 1.04x
PEG -0.2x 0x -2x 0x
Capitalization / Revenue 0.25x 0.27x 0.11x 0.21x
EV / Revenue 0.39x 0.52x 0.29x 0.45x
EV / EBITDA 6.88x 40.6x 6.55x 9.56x
EV / EBIT 11.1x -18.4x 11.8x 14.6x
EV / FCF -3.87x -74.3x 12.3x -10.1x
FCF Yield -25.9% -1.35% 8.12% -9.9%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 4.791 -4.185 0.0584 -0.2947
Distribution rate - - - -
Net sales 1 1,701 1,135 1,320 1,111
EBITDA 1 96.16 14.43 59.04 52.36
EBIT 1 59.7 -31.82 32.79 34.33
Net income 1 42.06 -42.68 0.596 -3.006
Net Debt 1 243.4 279.6 246.1 269.7
Reference price 2 41.00 30.08 13.78 22.62
Nbr of stocks (in thousands) 10,200 10,200 10,200 10,200
Announcement Date 21/08/23 06/09/24 26/08/25 01/09/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.66M
19.26x1.26x9.18x5.83% 95.71B
15.53x0.88x7.88x1.74% 75.91B
16.93x1.01x7.43x3.3% 74.44B
34.21x1.42x12.29x0.47% 52.26B
12.25x8.29x26.13x5.07% 42.81B
25.31x1.19x12.72x3.1% 33.55B
22.51x1.7x15.92x0.8% 25.15B
15.18x0.45x4.55x2.71% 24.92B
10.28x1.44x5.33x4.1% 15.16B
Average 19.05x 1.96x 11.27x 3.01% 44B
Weighted average by Cap. 19.42x 1.83x 10.94x 3.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cargosol Logistics Limited

Historical PBR trend

Valuation ratios - PBR - Cargosol Logistics Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cargosol Logistics Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cargosol Logistics Limited

  1. Stock Market
  2. Stocks
  3. 543621 Stock
  4. Valuation Cargosol Logistics Limited