Company Valuation: Silicon Rental Solutions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 1,428 1,561 2,284 708.4
Change - 9.35% 46.27% -68.98%
Enterprise Value (EV) 1 1,371 1,561 2,042 486.4
Change - 13.89% 30.76% -76.18%
P/E 11.5x 12.1x 16.1x 6.92x
PBR 2.8x 2.49x 2.26x 0.64x
PEG -0.3x 2.95x -15.95x -0.2x
Capitalization / Revenue 3.93x 2.47x 2.24x 0.62x
EV / Revenue 3.78x 2.47x 2x 0.43x
EV / EBITDA 4.57x 4x 4.52x 1.22x
EV / EBIT 9.21x 8.86x 11.3x 4.03x
EV / FCF -10.8x -21.8x -36.7x -9.63x
FCF Yield -9.24% -4.59% -2.72% -10.4%
Dividend per Share 2 1 1 1 1
Rate of return 0.72% 0.66% 0.5% 1.61%
EPS 2 12.06 12.56 12.43 8.966
Distribution rate 8.29% 7.96% 8.05% 11.2%
Net sales 1 363 632.5 1,019 1,140
EBITDA 1 299.9 390.8 451.7 398.1
EBIT 1 148.9 176.2 180.1 120.8
Net income 1 106.7 129 132 102.4
Net Debt 1 -56.83 0.043 -242.1 -222.1
Reference price 2 139.00 152.00 200.00 62.04
Nbr of stocks (in thousands) 10,272 10,272 11,419 11,419
Announcement Date 13/06/23 05/09/24 22/08/25 23/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.89M
31.97x16.49x23.44x0.67% 745B
38.61x7.02x24.92x0.93% 84.5B
24.28x4.84x10.55x0.67% 72.73B
11.15x1.45x7.16x0.99% 46.97B
-86.29x19.02x46.14x-.--% 49.98B
43.54x1.67x9.37x-.--% 45.47B
21.16x3.57x8.47x1.49% 33.97B
19.85x6.07x11.65x-.--% 25.99B
10.06x2.62x6.32x-.--% 25.45B
Average 12.70x 6.97x 16.45x 0.53% 113B
Weighted average by Cap. 25.25x 12.98x 21.37x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Silicon Rental Solutions Limited

Historical PBR trend

Valuation ratios - PBR - Silicon Rental Solutions Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Silicon Rental Solutions Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Silicon Rental Solutions Limited

  1. Stock Market
  2. Stocks
  3. 543615 Stock
  4. Valuation Silicon Rental Solutions Limited