Company Valuation: Inditrade Capital Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Market Cap 1 908.2 598.5 844.1 716.1 581.5 678.6
Change - -34.1% 41.05% -15.17% -18.8% 16.7%
Enterprise Value (EV) 1 2,669 2,332 2,999 3,953 2,718 1,947
Change - -12.61% 28.56% 31.82% -31.24% -28.35%
P/E 6.26x 6.41x 14.2x 14.1x -4.17x 34.5x
PBR 0.75x 0.47x 0.63x 0.51x 0.49x 0.57x
PEG - -0.2x -0.4x -1x 0x -0x
Capitalization / Revenue 1.59x 0.61x 0.55x 0.51x 0.5x 0.52x
EV / Revenue 4.69x 2.37x 1.96x 2.8x 2.33x 1.5x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 6.228 4.009 2.546 2.18 -5.983 0.8455
Distribution rate - - - - - -
Net sales 1 569.4 985.6 1,527 1,414 1,169 1,299
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 145 93.35 59.28 50.76 -139.3 19.69
Net Debt 1 1,761 1,734 2,154 3,237 2,136 1,269
Reference price 2 39.000 25.700 36.250 30.750 24.970 29.140
Nbr of stocks (in thousands) 23,287 23,287 23,287 23,287 23,287 23,287
Announcement Date 2/7/19 15/7/20 8/7/21 11/7/22 20/7/23 17/7/24
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 615K
17.11x - - 1.21% 210B
11.68x2.43x3.82x1.58% 122B
22.05x15.69x - 0.78% 59.7B
38.1x5.01x18.17x-.--% 33.53B
21.89x4.9x24.26x0.09% 28.23B
7.83x1.79x3.31x1.7% 23.35B
13.51x10.17x19.48x1.47% 20.36B
27.24x3.56x10.79x-.--% 21.26B
Average 19.93x 6.22x 13.30x 0.85% 57.62B
Weighted average by Cap. 17.87x 6.04x 9.90x 1.09%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Inditrade Capital Limited

Historical PBR trend

Valuation ratios - PBR - Inditrade Capital Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Inditrade Capital Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Inditrade Capital Limited

  1. Stock Market
  2. Stocks
  3. INDICAP6 Stock
  4. Valuation Inditrade Capital Limited