Company Valuation: Electronics Mart India Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 25,490 73,699 46,805 74,491 - -
Change - 189.13% -36.49% 59.15% - -
Enterprise Value (EV) 1 25,490 73,699 46,805 53,369 82,678 81,596
Change - 189.13% -36.49% 14.02% -2.43% -1.31%
P/E 18.3x 40.1x 29.2x 31.7x 33.8x 30x
PBR - 5.38x 3.06x 2.08x 4.03x 3.58x
PEG - 1.3x -2.3x -1x 0x 2.3x
Capitalization / Revenue - 1.17x 0.67x 0.47x 0.86x 0.77x
EV / Revenue - 1.17x 0.67x 0.74x 0.95x 0.84x
EV / EBITDA - 16.4x 10.4x 12.2x 13.2x 12.2x
EV / EBIT - 21.4x 14.5x 18.9x 18x 16.4x
EV / FCF - -529x -29.4x 16.7x 21.6x 43.8x
FCF Yield - -0.19% -3.4% 6% 4.63% 2.28%
Dividend per Share 2 - - - - 4.3 3.6
Rate of return - - - - 2.22% 1.86%
EPS 2 3.63 4.78 4.16 2.78 5.72 6.462
Distribution rate - - - - 75.2% 55.7%
Net sales 1 - 62,854 69,648 71,833 86,579 96,765
EBITDA 1 - 4,494 4,505 4,382 6,246 6,704
EBIT 1 - 3,438 3,238 2,820 4,604 4,989
Net income 1 1,228 1,839 1,600 1,071 2,282 2,488
Net Debt 1 - - - 19,472 8,187 7,105
Reference price 2 66.25 191.55 121.65 193.61 193.61 193.61
Nbr of stocks (in thousands) 384,749 384,749 384,749 384,749 - -
Announcement Date 26/05/23 27/05/24 20/05/25 22/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
75.93x1.18x19.53x-.--% 781M
12.74x0.39x6.22x4.69% 17.49B
18.62x0.86x9.46x4.22% 6.45B
11.44x0.54x8.38x2.79% 4.17B
12.12x0.24x4.19x2.06% 2.23B
15.02x0.31x6.87x2.54% 1.86B
9.76x0.75x6.93x8.18% 1.24B
16.49x0.11x1.66x3.2% 1.17B
24.3x0.41x12.02x0.71% 1.02B
Average 21.82x 0.53x 8.36x 3.16% 4.05B
Weighted average by Cap. 15.41x 0.50x 7.28x 3.98%

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. EMIL Stock
  4. Valuation Electronics Mart India Limited