Valuation Easy Trip Planners Limited

Equities

Delayed NSE India S.E. Other stock markets 05:23:28 11/09/2024 BST			5-day change	1st Jan Change
42.43 ^INR	+0.02%		+9.13%	+5.18%

09-06	Easy Trip Planners Forms New Subsidiary Amid Foray into Electric Bus Manufacturing	MT
09-05	India's Easy Trip Planners to foray into electric bus-making; shares jump	RE

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	22,500	74,052	75,791	75,843	75,170	-	-
Change	-	229.12%	2.35%	0.07%	-0.89%	-	-
Enterprise Value (EV)	22,500	74,052	75,791	75,843	75,170	75,170	75,170
Change	-	229.12%	2.35%	0.07%	-0.89%	0%	0%
P/E ratio	-	70x	56.6x	73.8x	38.6x	32.6x	25x
PBR	-	-	20.5x	12.5x	-	-	-
PEG	-	-	2.1x	-3x	0.4x	1.8x	0.8x
Capitalization / Revenue	-	18.5x	16.9x	12.8x	11x	9.89x	8.45x
EV / Revenue	-	0x	0x	0x	11x	9.89x	8.45x
EV / EBITDA	-	0x	0x	0x	26.5x	23.1x	18.5x
EV / EBIT	-	-	0x	0x	27.3x	23.8x	19x
EV / FCF	-	-	-60.7x	67.3x	-	-	-
FCF Yield	-	-	-0%	0%	-	-	-
Dividend per Share ²	-	-	-	-	0.4	0.4	0.4
Rate of return	-	-	-	-	0.94%	0.94%	0.94%
EPS ²	-	0.6088	0.77	0.58	1.1	1.3	1.7
Distribution rate	-	-	-	-	36.4%	30.8%	23.5%
Net sales ¹	-	4,004	4,488	5,906	6,855	7,601	8,897
EBITDA ¹	-	1,325	1,759	2,097	2,841	3,259	4,063
EBIT ¹	-	-	1,730	2,025	2,754	3,158	3,951
Net income ¹	610.1	1,059	1,342	1,031	2,023	2,333	2,926
Net Debt	-	-	-	-	-	-	-
Reference price ²	12.94	42.60	43.60	42.80	42.42	42.42	42.42
Nbr of stocks (in thousands)	1,738,320	1,738,320	1,738,320	1,772,041	1,772,041	-	-
Announcement Date	04/09/21	25/05/22	26/05/23	24/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EASY TRIP PLANNERS LIMITED	37.6x	-	-	+0.97%	895M
BOOKING HOLDINGS INC.	21.41x	5.72x	16.91x	+0.92%	129B
TRIP.COM GROUP LIMITED	15.72x	3.77x	11.46x	-.--%	30.65B
EXPEDIA GROUP, INC.	15.6x	1.39x	6.71x	-.--%	17.07B
MAKEMYTRIP LIMITED	96.89x	9.95x	61.38x	-.--%	10.36B
TONGCHENG TRAVEL HOLDINGS LIMITED	16.27x	1.43x	6.82x	+0.67%	4.51B
FLIGHT CENTRE TRAVEL GROUP LIMITED	15.59x	1.25x	6.06x	+3.30%	3.03B
TBO TEK LIMITED	76.17x	10.22x	52.28x	-	2.26B
WEBJET LIMITED	24.42x	4.76x	11.61x	+0.67%	1.95B
TRIPADVISOR, INC.	119.37x	0.87x	5x	-.--%	1.83B
Average	43.90x	4.37x	19.80x	+0.73%	20.11B
Weighted average by Cap.	25.34x	5.11x	17.36x	+0.67%