Company Valuation: NINtec Systems Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 90.82 318.9 2,689 9,117 8,330 7,392
Change - 251.14% 743.37% 239% -8.63% -11.26%
Enterprise Value (EV) 1 -19.18 181.5 2,519 8,873 7,885 6,661
Change - 1,046.31% 1,287.78% 252.19% -11.13% -15.52%
P/E 6.95x 11.5x 48.5x 58.8x 31.6x 23.1x
PBR 0.8x 2.29x 13.9x 26.1x 13.6x 8.07x
PEG - 0x 0x 0x 0.5x 1.1x
Capitalization / Revenue 1.03x 1.61x 8.33x 11x 5.96x 4.34x
EV / Revenue -0.22x 0.92x 7.8x 10.7x 5.64x 3.91x
EV / EBITDA -1.3x 5.3x 43.3x 44.5x 24x 15.2x
EV / EBIT -1.56x 5.86x 47.8x 47.1x 25.6x 16.2x
EV / FCF -0.93x 9.38x 223x 241x 61.3x 28.8x
FCF Yield -107% 10.7% 0.45% 0.41% 1.63% 3.47%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.7037 1.493 2.988 8.35 14.17 17.23
Distribution rate - - - - - -
Net sales 1 88.41 198.1 323 830.5 1,398 1,702
EBITDA 1 14.76 34.27 58.13 199.3 329 436.9
EBIT 1 12.27 30.99 52.75 188.3 308.4 411.7
Net income 1 13.09 27.72 55.51 155.1 263.2 320.1
Net Debt 1 -110 -137.3 -170 -244.2 -445.1 -730.9
Reference price 2 4.89 17.17 144.78 490.80 448.45 397.95
Nbr of stocks (in thousands) 18,576 18,576 18,576 18,576 18,576 18,576
Announcement Date 07/09/21 06/09/22 06/09/23 31/08/24 01/09/25 20/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 138M
19.67x12.56x14.97x-.--% 103B
13.64x3.7x7.75x-.--% 98.95B
33.84x4.22x12.61x-.--% 46.72B
25.58x5.24x12.66x-.--% 45.34B
14.84x5.41x13.84x0.96% 36.86B
15.26x5.91x12.07x-.--% 14.74B
20.22x1.99x11.44x-.--% 11.4B
26.71x - - 3.64% 10.59B
20.67x4.25x9.18x-.--% 7.93B
Average 21.16x 5.41x 11.81x 0.51% 37.58B
Weighted average by Cap. 20.15x 6.68x 11.95x 0.2%

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. NINSYS Stock
  4. Valuation NINtec Systems Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!