Company Valuation: Servotech Renewable Power System Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 369.9 1,674 3,828 16,502 26,562 13,998
Change - 352.72% 128.59% 331.11% 60.96% -47.3%
Enterprise Value (EV) 1 587.4 1,835 4,101 16,597 26,915 16,005
Change - 212.43% 123.46% 304.72% 62.16% -40.54%
P/E 40.4x 42.1x 34.6x 144x 84.5x 43x
PBR 0.98x 3.62x 4.66x 11.9x 11.6x 4.89x
PEG - 0x 0x 37.44x 1x -
Capitalization / Revenue 0.42x 1.17x 1.37x 4.67x 3.94x 2.08x
EV / Revenue 0.66x 1.28x 1.47x 4.69x 3.99x 2.38x
EV / EBITDA 11.6x 19.7x 22x 80x 47.5x 23.8x
EV / EBIT 14.3x 23.2x 24.5x 92.5x 52.8x 32.7x
EV / FCF -14.9x 10.1x -9.05x -46.1x -35.9x -9.33x
FCF Yield -6.73% 9.92% -11.1% -2.17% -2.79% -10.7%
Dividend per Share 2 - 0.02 0.2 0.05 0.05 0.02
Rate of return - 0.22% 1.11% 0.06% 0.04% 0.03%
EPS 2 0.05 0.2173 0.52 0.54 1.45 1.45
Distribution rate - 9.2% 38.5% 9.26% 3.45% 1.38%
Net sales 1 885.7 1,437 2,785 3,537 6,744 6,716
EBITDA 1 50.55 93.31 186.4 207.4 566.8 672.9
EBIT 1 40.94 79.18 167.1 179.4 509.9 489.8
Net income 1 9.221 40.58 110.6 117.6 327.4 335.5
Net Debt 1 217.5 160.8 273.2 95.5 353.2 2,008
Reference price 2 2.02 9.14 18.00 77.60 122.46 62.31
Nbr of stocks (in thousands) 183,104 183,104 212,654 212,654 216,904 224,645
Announcement Date 07/09/21 22/09/22 30/05/23 04/09/24 06/09/25 03/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 171M
24.3x2.92x15.94x2.13% 233B
14.58x1.82x8.23x3.51% 211B
30.05x3.86x17.82x1.63% 184B
37.63x5.61x23.63x1.04% 165B
42.34x5.67x25.42x1.17% 142B
41.28x6.79x27.28x0.1% 96.01B
86.67x10.79x61.51x0.37% 90.15B
30.68x4.98x17.33x1.47% 83.63B
32.4x7.02x22.06x0.57% 54.48B
Average 37.77x 5.50x 24.36x 1.33% 125.93B
Weighted average by Cap. 33.82x 4.71x 21.48x 1.65%

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. SERVOTECH Stock
  4. Valuation Servotech Renewable Power System Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!