Company Valuation: Sterlite Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 89,336 58,651 44,222 39,502 86,131 426,154 - -
Change - -34.35% -24.6% -10.67% 118.04% 394.77% - -
Enterprise Value (EV) 1 117,699 90,341 71,442 68,882 102,321 426,108 412,020 415,344
Change - -23.24% -20.92% -3.58% 48.55% 316.44% -3.31% 0.81%
P/E 145x 42x -87.2x -31.9x 159x 32.4x 23.6x 16.4x
PBR 4.59x 2.82x 2.19x 1.99x 3.81x 8.8x 6.79x 5.01x
PEG - 0x 1x -0x -1x 0x 0.6x 0.4x
Capitalization / Revenue 1.55x 0.85x 0.81x 0.99x 1.82x 4.15x 3.27x 2.5x
EV / Revenue 2.05x 1.3x 1.3x 1.72x 2.16x 4.15x 3.16x 2.44x
EV / EBITDA 22x 10.1x 12.4x 16x 18x 17.1x 13.1x 9.17x
EV / EBIT 56.2x 15.4x 29.9x 68.9x 40x 21.7x 16.6x 11x
EV / FCF -125x -65.5x 13.7x 32x 29.7x 172x 38x 23x
FCF Yield -0.8% -1.53% 7.31% 3.12% 3.36% 0.58% 2.63% 4.35%
Dividend per Share 2 2 1 - - - 7.665 9.668 15.93
Rate of return 0.89% 0.68% - - - 0.92% 1.17% 1.92%
EPS 2 1.55 3.5 -1.27 -2.54 1.11 25.55 35.2 50.59
Distribution rate 129% 28.6% - - - 30% 27.5% 31.5%
Net sales 1 57,543 69,250 54,780 39,960 47,450 102,572 130,507 170,152
EBITDA 1 5,348 8,940 5,740 4,310 5,690 24,900 31,461 45,309
EBIT 1 2,093 5,850 2,390 1,000 2,560 19,679 24,791 37,717
Net income 1 619.5 1,410 -510 -1,230 560 14,827 19,212 27,569
Net Debt 1 28,363 31,690 27,220 29,380 16,190 -46.1 -14,134 -10,809
Reference price 2 224.60 147.15 110.80 80.96 176.45 829.00 829.00 829.00
Nbr of stocks (in thousands) 397,757 398,580 399,116 487,921 488,133 514,057 - -
Announcement Date 28/04/22 17/05/23 08/05/24 16/05/25 29/04/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.35x4.21x18.14x0.92% 4.49B
25.95x5.82x15.06x1.6% 420B
45.18x15.93x31.93x-.--% 217B
16.09x0.65x11.69x2.81% 145B
19.82x6.17x14.91x0.62% 108B
34.86x6.76x19.59x1% 79.74B
34.99x10.45x23.39x-.--% 68.5B
29.05x6.64x21.91x1.41% 56.65B
42.39x1.86x11.74x2.04% 46.7B
16.66x2.64x11.05x4.27% 46.41B
Average 30.03x 6.11x 17.94x 1.47% 119.28B
Weighted average by Cap. 29.28x 7.15x 18.54x 1.34%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sterlite Technologies Limited

Historical PBR trend

Valuation ratios - PBR - Sterlite Technologies Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sterlite Technologies Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sterlite Technologies Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Sterlite Technologies Limited
  1. Stock Market
  2. Stocks
  3. STLTECH Stock
  4. Valuation Sterlite Technologies Limited