Valuation Onesource Ideas Venture Limited Bombay S.E.

Stocks

End-of-day quote Bombay S.E. 05/02/2024			5-day change	1st Jan Change
74.38 ^INR	+2.73%		-0.20%	+12.70%

08-14	Onesource Industries and Ventures Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-08	Onesource Industries and Ventures Limited Approves Board Resignations, Effective from July 08, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	57.5	43.36	263.7	267.5	213.7	314.6
Change	-	-24.6%	508.16%	1.46%	-20.11%	47.19%
Enterprise Value (EV) ¹	41.81	26.45	248.7	270.3	219.4	315
Change	-	-36.75%	840.28%	8.68%	-18.81%	43.54%
P/E	-2.93x	33.6x	32,981x	186x	551x	27.9x
PBR	2.22x	1.59x	9.73x	9.38x	7.39x	7.83x
PEG	-	-0x	-331.9x	0x	-7.5x	0x
Capitalization / Revenue	301x	11x	-	134x	2.62x	0.45x
EV / Revenue	219x	6.74x	-	135x	2.69x	0.45x
EV / EBITDA	-2.14x	17.3x	-102x	-595x	-	22.4x
EV / EBIT	-2.14x	17.3x	-93.5x	-595x	-161x	22.5x
EV / FCF	-3.78x	16.4x	-26.4x	-13.1x	-123x	-65.1x
FCF Yield	-26.4%	6.12%	-3.79%	-7.64%	-0.81%	-1.54%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.6373	0.042	0.00026	0.0467	0.0126	0.3663
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.1909	3.927	-	2	81.6	702.5
EBITDA ¹	-19.51	1.528	-2.44	-0.454	-	14.08
EBIT ¹	-19.53	1.528	-2.661	-0.454	-1.367	14.03
Net income ¹	-19.6	1.298	0.008	1.436	0.388	11.26
Net Debt ¹	-15.69	-16.91	-14.98	2.751	5.717	0.403
Reference price ²	1.870	1.410	8.575	8.700	6.950	10.230
Nbr of stocks (in thousands)	30,750	30,750	30,750	30,750	30,750	30,750
Announcement Date	08/09/20	04/09/21	05/11/22	08/09/23	08/09/24	08/09/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
K.P.R. MILL LIMITED	35.55x	4.94x	23.7x	0.53%	4.01B
COATS GROUP PLC	13.61x	1.71x	7.26x	3.16%	2.15B
WELSPUN LIVING LIMITED	95.95x	1.98x	24.78x	-	1.78B
ARVIND LIMITED	22.92x	1.39x	12.03x	0.73%	1.44B
TRIDENT LIMITED	25.76x	-	-	2.04%	1.28B
KOLON INDUSTRIES, INC.	7.14x	0.73x	7.16x	3.39%	1.24B
Average	33.49x	2.15x	14.99x	1.97%	1.98B
Weighted average by Cap.	35.07x	2.82x	17.04x	1.66%