Company Valuation: Ingersoll-Rand (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 116,181 112,917 144,304 - -
Change - -2.81% 27.8% - -
Enterprise Value (EV) 116,181 112,917 144,304 144,304 144,304
Change - -2.81% 27.8% 0% 0%
P/E - 42.2x - 46.3x 38.9x
PBR - 18.5x - 21.9x 18.9x
PEG - - - - 2.1x
Capitalization / Revenue - 8.45x 7.91x 8.81x 7.71x
EV / Revenue - 0x 9.63x 8.81x 7.71x
EV / EBITDA - 0x 39.9x 36.2x 30.5x
EV / EBIT - - - 38,419,500x 32,289,918x
EV / FCF - 0x 63.9x 51.8x 42x
FCF Yield - 1.91% 1.77% 1.93% 2.38%
Dividend per Share 2 - 25 20 85 85
Rate of return - 0.7% 0.57% 1.86% 1.86%
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 4,571.20 4,571.20 4,571.20
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 1.53% 1.5B
32.8x5.18x19.61x1.63% 95.36B
33.18x - - - 3.02B
24.03x4.04x15.26x1.74% 2.12B
17.4x1.51x10.46x3.79% 1.95B
44.88x4.6x31.62x0.52% 1.91B
38.32x - - 0.53% 1.14B
Average 31.77x 3.83x 19.24x 1.62% 15.29B
Weighted average by Cap. 32.63x 5.08x 19.56x 1.64%

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. Valuation Ingersoll-Rand (India) Limited