Company Valuation: Sintercom India Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 860.4 2,044 2,347 2,816 3,632 3,583
Change - 137.59% 14.81% 19.99% 28.98% -1.36%
Enterprise Value (EV) 1 1,134 2,176 2,590 3,096 3,967 4,065
Change - 91.89% 18.99% 19.56% 28.14% 2.46%
P/E -30.2x -41.3x -63.3x -34,772x 315x 542x
PBR 1x 1.97x 2.45x 2.83x 3.6x 3.53x
PEG - -0.6x 2.5x 348.4x -0x -12.7x
Capitalization / Revenue 1.61x 4.33x 3.92x 3.43x 4.14x 3.98x
EV / Revenue 2.12x 4.61x 4.32x 3.77x 4.52x 4.52x
EV / EBITDA 15.2x 55.3x 46x 27.1x 27.9x 27.2x
EV / EBIT 179x -95.8x -225x 80.8x 67.2x 60.6x
EV / FCF 75x -39x -33.5x -80.6x -67.9x -28.4x
FCF Yield 1.33% -2.56% -2.98% -1.24% -1.47% -3.52%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.178 -1.935 -1.45 -0.002942 0.4195 0.24
Distribution rate - - - - - -
Net sales 1 535.2 472 598.9 822.1 877.1 900.1
EBITDA 1 74.42 39.37 56.26 114.2 142 149.5
EBIT 1 6.324 -22.72 -11.52 38.34 59.07 67.02
Net income 1 -28.5 -47.05 -38.41 -0.081 11.55 6.666
Net Debt 1 273.7 132 242.5 280 335.1 481.9
Reference price 2 35.55 80.00 91.85 102.30 131.95 130.16
Nbr of stocks (in thousands) 24,203 25,553 25,553 27,528 27,528 27,528
Announcement Date 07/09/20 30/08/21 27/05/22 16/05/23 20/07/24 30/08/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 22.33M
20.36x1.38x10.65x1.85% 43.21B
12.21x0.65x5.44x3.73% 32.56B
15.46x0.63x4.65x3.77% 31.77B
10.2x0.62x8.12x1.44% 28.91B
13.6x2.48x8.7x4.34% 20.13B
10.98x0.51x5.03x2.98% 18.1B
12.09x1.06x6.01x4.15% 16.54B
27.73x1.1x11.51x0.58% 15.82B
27.39x2.53x15.07x1.11% 12.99B
Average 16.67x 1.22x 8.35x 2.66% 22.01B
Weighted average by Cap. 16.04x 1.12x 8.01x 2.71%

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. SINTERCOM Stock
  4. Valuation Sintercom India Limited