Company Valuation: SRF Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 793,949 713,257 758,121 871,296 722,447 694,820 - -
Change - -10.16% 6.29% 14.93% -17.08% -3.82% - -
Enterprise Value (EV) 1 824,839 745,733 799,193 907,171 760,747 731,361 724,178 712,778
Change - -9.59% 7.17% 13.51% -16.14% -3.86% -0.98% -1.57%
P/E 42x 33x 56.8x 69.7x 39.4x 28.8x 26.7x 22.9x
PBR 9.27x 6.91x 6.6x 6.9x 5.14x 4.3x 3.78x 3.3x
PEG - 2.3x -1.5x -10.98x 0.8x 0.9x 3.25x 1.4x
Capitalization / Revenue 6.39x 4.8x 5.77x 5.93x 4.58x 3.66x 3.37x 3.02x
EV / Revenue 6.63x 5.01x 6.08x 6.17x 4.82x 3.85x 3.51x 3.09x
EV / EBITDA 26x 21.1x 30.9x 33.4x 22.3x 17.1x 15.6x 13.4x
EV / EBIT 31x 25.2x 41.8x 46.6x 29.7x 21.6x 20.2x 17.2x
EV / FCF 301x 1,174x -649x 72.2x 103x 108x 57.5x 45x
FCF Yield 0.33% 0.09% -0.15% 1.38% 0.97% 0.93% 1.74% 2.22%
Dividend per Share 2 7.15 7.2 7.2 7.2 5 9.253 10.33 11.64
Rate of return 0.27% 0.3% 0.28% 0.24% 0.21% 0.39% 0.44% 0.5%
EPS 2 63.75 72.95 45.06 42.2 61.91 81.26 87.93 102.4
Distribution rate 11.2% 9.87% 16% 17.1% 8.08% 11.4% 11.7% 11.4%
Net sales 1 124,337 148,702 131,385 146,931 157,865 189,764 206,416 230,363
EBITDA 1 31,759 35,292 25,841 27,184 34,096 42,734 46,398 53,373
EBIT 1 26,587 29,539 19,115 19,469 25,576 33,854 35,766 41,529
Net income 1 18,889 21,623 13,357 12,508 18,352 24,144 26,083 30,386
Net Debt 1 30,890 32,476 41,071 35,875 38,301 36,541 29,359 17,958
Reference price 2 2,678.45 2,406.20 2,557.55 2,939.35 2,437.20 2,344.00 2,344.00 2,344.00
Nbr of stocks (in thousands) 296,421 296,425 296,425 296,425 296,425 296,425 - -
Announcement Date 09/05/22 09/05/23 07/05/24 12/05/25 05/05/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.56x3.84x17.14x0.39% 7.32B
19.49x3.35x9.48x2.12% 68.77B
11.12x0.95x7.88x4.23% 51.39B
53.07x8.24x36.08x1.04% 15.68B
12.43x0.86x6.07x2.86% 13.71B
5.47x0.79x3.14x4.08% 10.96B
16.47x0.75x8.17x2.96% 10.2B
11.13x0.73x4.86x2.93% 10.09B
35.57x1.64x8.67x2.14% 8.7B
18.37x3.46x11.35x2.89% 6.61B
Average 21.17x 2.46x 11.28x 2.56% 20.34B
Weighted average by Cap. 19.14x 2.50x 10.56x 2.77%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SRF Limited

Historical PBR trend

Valuation ratios - PBR - SRF Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SRF Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SRF Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - SRF Limited
  1. Stock Market
  2. Stocks
  3. SRF Stock
  4. Valuation SRF Limited