Company Valuation: Ingersoll-Rand (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 116,181 112,917 141,734 - -
Change - -2.81% 25.52% - -
Enterprise Value (EV) 116,181 112,917 141,734 141,734 141,734
Change - -2.81% 25.52% 0% 0%
P/E - 42.2x - 45.4x 38.2x
PBR - 18.5x - 21.5x 18.6x
PEG - - - - 2x
Capitalization / Revenue - 8.45x 7.91x 8.65x 7.58x
EV / Revenue - 0x 9.46x 8.65x 7.58x
EV / EBITDA - 0x 39.2x 35.5x 29.9x
EV / EBIT - - - 37,735,358x 31,714,926x
EV / FCF - 0x 62.8x 50.9x 41.2x
FCF Yield - 1.91% 1.77% 1.97% 2.43%
Dividend per Share 2 - 25 20 85 85
Rate of return - 0.7% 0.57% 1.89% 1.89%
EPS 2 - 84.75 - 98.8 117.5
Distribution rate - 29.5% - 86% 72.3%
Net sales 1 - 13,363 13,924 16,385 18,707
EBITDA 1 - 3,405 3,334 3,990 4,733
EBIT - 3,234 - 3,756 4,469
Net income 2,224 2,675 - 3,118 3,708
Net Debt - - - - -
Reference price 2 3,680.35 3,576.95 4,489.80 4,489.80 4,489.80
Nbr of stocks (in thousands) 31,568 31,568 31,568 - -
Announcement Date 28/5/24 30/5/25 29/5/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.56x5.15x19.4x1.7% 91.54B
42.82x - - - 3.88B
30.38x5.19x19.59x1.38% 2.67B
46.61x4.78x32.86x0.5% 2.02B
17.85x1.55x10.73x3.69% 2B
51.64x - - 0.37% 1.31B
Average 36.98x 4.17x 20.64x 1.53% 17.24B
Weighted average by Cap. 33.12x 5.07x 19.50x 1.69%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. INGERRAND Stock
  4. INGERRAND Stock
  5. Valuation Ingersoll-Rand (India) Limited