Company Valuation: Inflame Appliances Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 960 2,095 3,223 3,634 1,255 1,757
Change - 118.2% 53.86% 12.75% -65.48% 40.02%
Enterprise Value (EV) 1 1,130 2,225 3,408 3,941 1,631 2,241
Change - 96.97% 53.2% 15.63% -58.62% 37.39%
P/E -28.6x -119x 96.7x 337x 40.2x 30.1x
PBR 22.9x 14.6x 7.8x 7.73x 2.28x 2.84x
PEG - 2.3x -0x -5x 0x 0.4x
Capitalization / Revenue 4.8x 5.29x 4.17x 3.93x 1.18x 1.17x
EV / Revenue 5.65x 5.62x 4.41x 4.26x 1.54x 1.49x
EV / EBITDA -60.2x 158x 34.5x 51.7x 13.7x 11.2x
EV / EBIT -31.2x -926x 42.5x 106x 22.2x 16.2x
EV / FCF -16x -52.6x -11.5x -22.4x -11.4x -20.3x
FCF Yield -6.24% -1.9% -8.69% -4.46% -8.74% -4.94%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.602 -2.644 4.538 1.47 4.249 7.79
Distribution rate - - - - - -
Net sales 1 200 396.2 773.6 924.4 1,062 1,502
EBITDA 1 -18.76 14.06 98.74 76.27 118.8 200.4
EBIT 1 -36.2 -2.402 80.28 37.18 73.54 138.5
Net income 1 -33.61 -16.47 32.38 10.49 31.27 58.37
Net Debt 1 169.5 130 185.4 307.1 376.3 483.9
Reference price 2 160.00 315.00 439.05 495.05 170.90 234.50
Nbr of stocks (in thousands) 6,000 6,650 7,341 7,341 7,341 7,491
Announcement Date 3/9/21 8/8/22 3/8/23 7/8/24 4/8/25 12/8/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18.5M
7.68x1.14x5.36x7.47% 31.92B
10.11x1.65x6.54x3.41% 5.12B
11.89x0.28x4.75x4.64% 4.92B
14.82x1x10.31x0.67% 4.44B
13.67x1.03x8.15x2.07% 4.38B
17.22x - - 4.63% 2.77B
13.93x1.56x11.1x5.96% 2.32B
15.25x0.47x7.8x2.93% 2.15B
22.25x - - 1.92% 2.03B
Average 14.09x 1.02x 7.72x 3.74% 6.01B
Weighted average by Cap. 10.64x 1.09x 6.37x 5.46%

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. INFLAME6 Stock
  4. Valuation Inflame Appliances Limited