Company Valuation: Cholamandalam Investment and Finance Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 589,754 626,066 971,508 1,278,412 1,153,531 1,575,672 - -
Change - 6.16% 55.18% 31.59% -9.77% 36.6% - -
Enterprise Value (EV) 1 589,754 1,570,012 2,273,042 2,933,867 3,116,082 3,935,669 4,472,163 5,149,736
Change - 166.21% 44.78% 29.07% 6.21% 26.3% 13.63% 15.15%
P/E 27.5x 23.5x 28.1x 30.1x 21.9x 23.4x 19x 15.5x
PBR 5.04x 4.38x 4.97x 5.41x 3.8x 4.27x 3.51x 2.86x
PEG - 1x 1x 1.3x 1x 0.8x 0.8x 0.7x
Capitalization / Revenue 10.1x 8.66x 9.73x 9.42x 6.76x 7.55x 6.26x 5.2x
EV / Revenue 10.1x 21.7x 22.8x 21.6x 18.3x 18.8x 17.8x 17x
EV / EBITDA 21.1x 46.5x 54x 54.1x 46x 44.5x 40.9x 38.6x
EV / EBIT 15.6x 123x 38.5x 35.6x 29.7x 30.5x 28.5x 27.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2 2 2 2 - 2.861 3.229 3.993
Rate of return 0.28% 0.26% 0.17% 0.13% - 0.16% 0.18% 0.22%
EPS 2 26.11 32.4 41.09 50.55 61.68 78.88 97.06 119
Distribution rate 7.66% 6.17% 4.87% 3.96% - 3.63% 3.33% 3.36%
Net sales 1 58,400 72,292 99,857 135,699 170,706 208,804 251,892 302,926
EBITDA 1 28,005 33,788 42,110 54,277 67,789 88,448 109,418 133,415
EBIT 1 37,712 12,731 59,039 82,311 104,965 129,238 156,836 190,159
Net income 1 21,467 26,662 34,228 42,585 52,196 67,962 83,110 102,041
Net Debt 1 - 943,946 1,301,534 1,655,454 1,962,552 2,359,997 2,896,490 3,574,064
Reference price 2 718.30 761.60 1,156.60 1,519.55 1,353.85 1,845.00 1,845.00 1,845.00
Nbr of stocks (in thousands) 821,041 822,040 839,969 841,310 852,037 854,023 - -
Announcement Date 05/05/22 03/05/23 30/04/24 25/04/25 30/04/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.39x18.85x44.5x0.16% 16.49B
24.96x16.66x - 0.7% 67.33B
39.77x4.62x15.63x-.--% 37.32B
25.05x5.12x25.37x0.08% 32.02B
17.23x11.93x23.16x1.16% 25.32B
8.08x1.9x3.58x1.68% 24.72B
29.15x3.94x11.86x-.--% 22.37B
22.23x22.44x - 0.23% 16.02B
10.37x13.36x - 1.29% 11.73B
Average 22.25x 10.98x 20.68x 0.59% 28.15B
Weighted average by Cap. 24.15x 10.75x 19.40x 0.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CHOLAFIN Stock
  4. Valuation Cholamandalam Investment and Finance Company Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!