Company Valuation: Northlink Fiscal and Capital Services Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 151.7 118.6 94.5 65.62 131.2 154.3
Change - -21.8% -20.35% -30.56% 100% 17.56%
Enterprise Value (EV) 1 148.6 116.7 87.09 59.09 140.9 158.5
Change - -21.48% -25.36% -32.15% 138.38% 12.53%
P/E 76.5x 66.5x 600x 114x -86.5x -19.7x
PBR 2.62x 1.99x 1.58x 1.09x 2.25x 3.06x
PEG - -6.6x -6.6x 0x 0x -0x
Capitalization / Revenue 1.38x 7.6x 19x 13.2x 29.2x 1,481x
EV / Revenue 1.36x 7.47x 17.5x 11.9x 31.3x 1,521x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.3779 0.34 0.03 0.11 -0.2891 -1.49
Distribution rate - - - - - -
Net sales 1 109.6 15.62 4.964 4.953 4.496 0.1042
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 1.984 1.786 0.173 0.5829 -1.518 -7.82
Net Debt 1 -3.123 -1.969 -7.409 -6.532 9.614 4.216
Reference price 2 28.90 22.60 18.00 12.50 25.00 29.39
Nbr of stocks (in thousands) 5,250 5,250 5,250 5,250 5,250 5,250
Announcement Date 5/9/20 6/9/21 3/9/22 5/9/23 7/9/24 4/9/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.23M
19.46x - - 0.58% 6.43B
-126.82x - - 24.37% 229M
Average -53.68x 12.47% 2.22B
Weighted average by Cap. 14.43x 1.39%

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. NORTHLINK6 Stock
  4. Valuation Northlink Fiscal and Capital Services Limited