Company Valuation: Elin Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 5,986 6,617 5,897 4,703
Change - 10.54% -10.88% -20.25%
Enterprise Value (EV) 1 6,228 5,807 5,155 4,007
Change - -6.76% -11.23% -22.26%
P/E 19.2x 46x 19.4x 20.4x
PBR 1.21x 1.32x 1.1x 0.85x
PEG -0.6x -0.9x 0x -0.8x
Capitalization / Revenue 0.56x 0.64x 0.5x 0.37x
EV / Revenue 0.58x 0.56x 0.44x 0.31x
EV / EBITDA 9.63x 14.1x 9.91x 7.18x
EV / EBIT 13.1x 29.3x 18.6x 12.7x
EV / FCF -8.96x 315x 1,888x -32.1x
FCF Yield -11.2% 0.32% 0.05% -3.11%
Dividend per Share 2 1 - - -
Rate of return 0.83% - - -
EPS 2 6.288 2.895 6.11 4.638
Distribution rate 15.9% - - -
Net sales 1 10,754 10,417 11,802 12,877
EBITDA 1 647 411.9 520 558.1
EBIT 1 475.5 198.1 277.5 316.4
Net income 1 268 138.7 293.2 225.9
Net Debt 1 241.2 -810.4 -742.2 -695.7
Reference price 2 120.55 133.25 118.75 94.61
Nbr of stocks (in thousands) 49,659 49,659 49,659 49,709
Announcement Date 06/09/23 05/09/24 06/08/25 03/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 41.23M
25.5x3.02x16.49x2.03% 239B
14.05x1.73x7.84x3.64% 203B
31.75x4.07x18.74x1.54% 192B
38.88x5.73x24.04x1.01% 169B
46x6.17x27.61x1.08% 154B
30.69x4.41x21.61x0.88% 102B
41.78x6.87x27.57x0.1% 97.09B
93.76x11.62x66.36x0.33% 96.97B
32.65x4.05x21.73x1.03% 94.64B
Average 39.45x 5.30x 25.78x 1.29% 134.78B
Weighted average by Cap. 35.66x 4.75x 22.86x 1.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ELIN Stock
  4. Valuation Elin Electronics Limited