Company Valuation: Fluidomat Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 428.9 868.6 1,035 2,309 3,921 2,729
Change - 102.53% 19.17% 123.08% 69.8% -30.4%
Enterprise Value (EV) 1 376.3 784.1 980.8 2,142 3,708 2,206
Change - 108.37% 25.07% 118.36% 73.14% -40.52%
P/E 10.8x 15.9x 10.8x 17.7x 17.6x 13.6x
PBR 1.15x 2.1x 2.1x 3.79x 4.87x 2.83x
PEG - 0.4x 0.1x 0.5x 0.3x -1.4x
Capitalization / Revenue 1.52x 2.55x 2.24x 4.16x 5.43x 3.77x
EV / Revenue 1.33x 2.3x 2.12x 3.86x 5.14x 3.04x
EV / EBITDA 8.05x 12.8x 7.96x 14.4x 13.6x 9.23x
EV / EBIT 9.28x 14.3x 8.46x 15.2x 14.1x 9.71x
EV / FCF 21.2x 25.7x 22.8x 30.3x 70.8x 824x
FCF Yield 4.72% 3.88% 4.39% 3.3% 1.41% 0.12%
Dividend per Share 2 3.25 3.5 4.5 5.5 7.5 7.5
Rate of return 3.73% 1.99% 2.14% 1.17% 0.94% 1.35%
EPS 2 8.091 11.12 19.51 26.49 45.1 40.72
Distribution rate 40.2% 31.5% 23.1% 20.8% 16.6% 18.4%
Net sales 1 282.7 340.7 461.6 554.9 721.8 724.6
EBITDA 1 46.74 61.49 123.2 148.7 272.8 239.1
EBIT 1 40.55 55.02 116 141.2 263.5 227.1
Net income 1 39.86 54.77 96.12 130.5 222.2 200.6
Net Debt 1 -52.58 -84.48 -54.4 -167.7 -213.2 -523.7
Reference price 2 87.05 176.30 210.10 468.70 795.85 553.95
Nbr of stocks (in thousands) 4,927 4,927 4,927 4,927 4,927 4,927
Announcement Date 28/08/21 31/08/22 31/08/23 31/08/24 31/08/25 02/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.38M
14.54x - - - 13.29B
23.87x2.95x12.84x1.91% 10.13B
306.61x62.78x208.32x0.12% 8.05B
17.32x2.11x9.34x-.--% 6.48B
92.47x30.13x76.12x0.24% 6.44B
18.69x1.74x10.26x2.07% 6.32B
89.49x7.76x33.84x0.39% 3.74B
34.56x4.06x18.01x0.98% 3.72B
32.28x - - - 2.65B
Average 69.98x 15.93x 52.68x 0.82% 6.08B
Weighted average by Cap. 70.34x 17.78x 58.29x 0.89%

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. FLUIDOM6 Stock
  4. Valuation Fluidomat Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!