Company Valuation: Ingersoll-Rand (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 116,181 112,917 110,134 152,991 -
Change - -2.81% -2.46% 38.91% -
Enterprise Value (EV) 116,181 112,917 110,134 152,991 152,991
Change - -2.81% -2.46% 38.91% 0%
P/E - 42.2x - 48.6x 40.5x
PBR - 18.5x - 23.1x 19.8x
PEG - - - - 2x
Capitalization / Revenue - 8.45x 7.91x 9.25x 8.03x
EV / Revenue - 0x 0x 9.25x 8.03x
EV / EBITDA - 0x 0x 38x 31.7x
EV / EBIT - 0x - 40.4x 33.6x
EV / FCF - 0x 0x 48.8x 45.1x
FCF Yield - 1.91% 1.77% 2.05% 2.22%
Dividend per Share 2 - 25 20 85 85
Rate of return - 0.7% 0.57% 1.75% 1.75%
EPS 2 - 84.75 - 99.7 119.7
Distribution rate - 29.5% - 85.3% 71%
Net sales 1 - 13,363 13,924 16,531 19,051
EBITDA 1 - 3,405 3,334 4,025 4,820
EBIT 1 - 3,234 - 3,791 4,556
Net income 1 2,224 2,675 - 3,147 3,780
Net Debt - - - - -
Reference price 2 3,680.35 3,576.95 3,488.80 4,846.40 4,846.40
Nbr of stocks (in thousands) 31,568 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.($)
- - - 1.75% 1.62B
33.47x5.28x20.03x1.61% 98.23B
28.66x - - - 2.63B
26.28x4.46x19.72x1.63% 2.31B
19.03x1.65x11.47x3.51% 2.1B
39.4x4.27x27.22x0.43% 2.1B
34.64x - - 0.87% 1.04B
Average 30.24x 3.92x 19.61x 1.63% 15.72B
Weighted average by Cap. 33.04x 5.17x 20.00x 1.62%

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