Company Valuation: Kavveri Defence & Wireless Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 36.42 207.5 98.01 234 940.6 3,089
Change - 469.61% -52.76% 138.81% 301.89% 228.42%
Enterprise Value (EV) 1 2,127 2,331 96.08 219.6 986.4 2,957
Change - 9.57% -95.88% 128.53% 349.23% 199.84%
P/E -0.22x -1.15x 0.31x -17.5x 30x 147x
PBR 0.13x 1.68x 0.19x 0.5x 1.08x 2.77x
PEG - -0.1x -0x 0x -0x -1.9x
Capitalization / Revenue 0.88x 3.7x 3.47x 14.8x 5.49x 36.7x
EV / Revenue 51.4x 41.6x 3.4x 13.8x 5.76x 35.1x
EV / EBITDA -119x -328x -0.07x -22.1x 16.2x 458x
EV / EBIT -49.2x -88.9x -0.07x -21.2x 16.6x 650x
EV / FCF -10.5x 36.7x 0.2x 2.02x -4.25x -11x
FCF Yield -9.55% 2.72% 498% 49.4% -23.5% -9.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -8.165 -8.99 15.65 -0.6634 1.56 0.35
Distribution rate - - - - - -
Net sales 1 41.41 56.08 28.24 15.86 171.2 84.21
EBITDA 1 -17.85 -7.114 -1,360 -9.916 60.77 6.451
EBIT 1 -43.26 -26.21 -1,361 -10.37 59.26 4.553
Net income 1 -164.3 -180.9 314.9 -13.35 64.07 12.42
Net Debt 1 2,091 2,123 -1.929 -14.48 45.75 -131.7
Reference price 2 1.81 10.31 4.87 11.63 46.74 51.38
Nbr of stocks (in thousands) 20,124 20,124 20,124 20,124 20,124 60,124
Announcement Date 07/09/21 08/09/22 07/09/23 30/05/24 04/09/25 07/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.94x5.81x15.06x1.6% 420B
53.36x19.05x38.22x-.--% 257B
20.81x0.84x15.23x2.18% 186B
29.84x9.5x22.93x0.41% 162B
44.2x13.03x29.27x-.--% 84.05B
33.32x6.49x18.8x1.05% 76.2B
43.78x2.4x15.49x1.61% 60.25B
28.71x6.5x21.68x1.44% 55.46B
61.37x7.94x35.12x-.--% 50.47B
Average 37.93x 7.95x 23.53x 0.92% 150.05B
Weighted average by Cap. 34.70x 8.52x 22.56x 1.04%

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