Company Valuation: FDC Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 48,229 43,367 42,564 69,121 64,196 52,295
Change - -10.08% -1.85% 62.39% -7.13% -18.54%
Enterprise Value (EV) 1 42,822 38,304 38,036 64,572 59,046 47,234
Change - -10.55% -0.7% 69.77% -8.56% -20.01%
P/E 16.1x 20x 22x 22.8x 24.1x 18.6x
PBR 2.78x 2.22x 2.15x 3.3x 2.81x 2.1x
PEG - -0.7x -2.46x 0.4x -2x 3.39x
Capitalization / Revenue 3.62x 2.84x 2.39x 3.56x 3.05x 2.41x
EV / Revenue 3.21x 2.51x 2.13x 3.32x 2.8x 2.18x
EV / EBITDA 13.1x 15.6x 15.7x 19.6x 18.7x 14.1x
EV / EBIT 14.5x 17.7x 17.9x 21.6x 21.8x 16.5x
EV / FCF 32.7x 159x 349x 76.6x 27.8x -1,916x
FCF Yield 3.05% 0.63% 0.29% 1.31% 3.6% -0.05%
Dividend per Share 2 - - - - 5 5
Rate of return - - - - 1.27% 1.56%
EPS 2 17.73 12.82 11.67 18.59 16.39 17.29
Distribution rate - - - - 30.5% 28.9%
Net sales 1 13,332 15,279 17,838 19,429 21,081 21,709
EBITDA 1 3,267 2,461 2,424 3,297 3,152 3,355
EBIT 1 2,962 2,164 2,120 2,986 2,711 2,869
Net income 1 3,013 2,164 1,940 3,052 2,668 2,814
Net Debt 1 -5,407 -5,063 -4,529 -4,549 -5,150 -5,060
Reference price 2 285.70 256.90 256.55 424.55 394.30 321.20
Nbr of stocks (in thousands) 168,810 168,810 165,910 162,810 162,810 162,810
Announcement Date 06/09/21 29/08/22 04/09/23 03/09/24 29/08/25 01/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 607M
37.66x13.18x27.98x0.53% 1,143B
39.33x6.61x18.6x1.99% 647B
37.45x8.4x17.37x2.4% 506B
21.46x5.22x12.98x2.51% 384B
103.38x5.8x24.86x2.4% 350B
21.99x5.69x13.69x2.94% 293B
22.31x4.51x12.87x1.96% 265B
28.42x7.28x13.03x2.25% 242B
-45.78x7.1x27.53x2.07% 197B
Average 29.58x 7.09x 18.77x 2.12% 402.81B
Weighted average by Cap. 35.27x 8.35x 20.48x 1.8%

Y-o-Y evolution of P/E

Valuation ratios - P/E - FDC Limited

Historical PBR trend

Valuation ratios - PBR - FDC Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FDC Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FDC Limited

  1. Stock Market
  2. Stocks
  3. FDC Stock
  4. Valuation FDC Limited