Company Valuation: Tarmat Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 576.6 862.1 1,608 1,897 1,080 1,265
Change - 49.53% 86.53% 17.96% -43.07% 17.15%
Enterprise Value (EV) 1 1,324 1,251 1,617 1,945 1,121 1,210
Change - -5.53% 29.27% 20.24% -42.33% 7.92%
P/E 11.2x 27.9x 31.8x -175x 80.4x 20.1x
PBR 0.94x 1.01x 1.23x 1.46x 0.7x 0.68x
PEG - -0.6x 3.1x 1x -0x 0x
Capitalization / Revenue 0.29x 0.48x 1.12x 2.12x 1.07x 1.08x
EV / Revenue 0.68x 0.69x 1.13x 2.18x 1.11x 1.03x
EV / EBITDA 18.6x 17.1x 74.9x 78.3x 34.4x 16.6x
EV / EBIT 23x 20x 144x 119x 58.2x 20.1x
EV / FCF -16.9x -6.11x 31.1x -67.6x -1.87x -33x
FCF Yield -5.91% -16.4% 3.21% -1.48% -53.5% -3.03%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 3.859 2.15 2.37 -0.51 0.63 2.51
Distribution rate - - - - - -
Net sales 1 1,958 1,810 1,437 893.5 1,013 1,174
EBITDA 1 71.32 73.23 21.58 24.84 32.59 72.75
EBIT 1 57.49 62.63 11.23 16.4 19.26 60.18
Net income 1 51.46 45.77 74.15 -11.32 18.69 62.42
Net Debt 1 747.7 389 9.12 47.6 41.49 -54.94
Reference price 2 43.25 59.95 75.45 89.00 50.67 50.48
Nbr of stocks (in thousands) 13,331 14,381 21,314 21,314 21,314 25,064
Announcement Date 03/09/21 02/09/22 04/09/23 06/09/24 04/09/25 03/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.9M
57.17x2.64x25.17x0.07% 99.62B
11.62x1.01x5.53x5.03% 65.88B
34.7x4.37x23.7x0.19% 59.21B
24.76x1.92x18.92x1.19% 52.66B
48.38x3.9x24.64x2% 37.76B
23.48x1.6x14.78x0.2% 33.92B
27.15x0.68x11.23x2.27% 33.56B
21.83x0.43x6.79x2.83% 28.72B
5.01x0.31x5.98x5.63% 26.71B
Average 28.23x 1.87x 15.19x 2.16% 43.81B
Weighted average by Cap. 32.22x 2.13x 16.97x 1.83%

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. TARMAT Stock
  4. Valuation Tarmat Limited