Company Valuation: Kavveri Defence & Wireless Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 36.42 36.42 207.5 98.01 234 940.6
Change - 0% 469.61% -52.76% 138.81% 301.89%
Enterprise Value (EV) 1 2,350 2,127 2,331 96.08 219.6 986.4
Change - -9.49% 9.57% -95.88% 128.53% 349.23%
P/E -0.21x -0.22x -1.15x 0.31x -17.5x 30x
PBR 0.23x 0.13x 1.68x 0.19x 0.5x 1.08x
PEG - 0.03x -0.1x -0x 0x -0x
Capitalization / Revenue 0.73x 0.88x 3.7x 3.47x 14.8x 5.49x
EV / Revenue 46.9x 51.4x 41.6x 3.4x 13.8x 5.76x
EV / EBITDA -894x -119x -328x -0.07x -22.1x 16.2x
EV / EBIT -73x -49.2x -88.9x -0.07x -21.2x 16.6x
EV / FCF 8.83x -10.5x 36.7x 0.2x 2.02x -4.25x
FCF Yield 11.3% -9.55% 2.72% 498% 49.4% -23.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -8.78 -8.165 -8.99 15.65 -0.6634 1.56
Distribution rate - - - - - -
Net sales 1 50.07 41.41 56.08 28.24 15.86 171.2
EBITDA 1 -2.629 -17.85 -7.114 -1,360 -9.916 60.77
EBIT 1 -32.2 -43.26 -26.21 -1,361 -10.37 59.26
Net income 1 -176.7 -164.3 -180.9 314.9 -13.35 64.07
Net Debt 1 2,314 2,091 2,123 -1.929 -14.48 45.75
Reference price 2 1.81 1.81 10.31 4.87 11.63 46.74
Nbr of stocks (in thousands) 20,124 20,124 20,124 20,124 20,124 20,124
Announcement Date 09/12/20 07/09/21 08/09/22 07/09/23 30/05/24 04/09/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.36x7.8x20.16x1.36% 479B
49.72x17.54x35.18x-.--% 238B
22.23x0.92x16.15x2.02% 200B
32.49x10.27x25.3x0.32% 160B
33.91x6.56x18.74x0.99% 77.38B
180.22x23.19x68x-.--% 69.26B
31.06x7.05x23.59x1.33% 59.96B
79.23x9.23x42.6x-.--% 58.38B
38.99x2.05x13.33x1.84% 52.79B
Average 56.13x 9.40x 29.23x 0.87% 154.95B
Weighted average by Cap. 45.18x 9.26x 25.86x 0.98%

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. KAVDEFENCE Stock
  4. KAVDEFENCE Stock
  5. Valuation Kavveri Defence & Wireless Technologies Limited