Valuation Eternal Limited Bombay S.E.

Equities

Market Closed - Bombay S.E. Other stock markets 10:29:14 06/02/2026 GMT			5-day change	1st Jan Change
283.45 ^INR	-1.20%		+3.56%	+1.98%

01-29	Indian delivery platform Swiggy posts narrower sequential loss on Instamart strength	RE
01-29	Indian delivery platform Swiggy posts narrower sequential quarterly loss	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	624,830	424,550	1,571,568	1,827,443	2,572,617	-	-
Change	-	-32.05%	270.17%	16.28%	40.78%	-	-
Enterprise Value (EV) ¹	593,461	330,421	1,551,458	1,789,033	2,479,372	2,469,547	2,431,611
Change	-	-44.32%	369.54%	15.31%	38.59%	-0.4%	-1.54%
P/E ratio	-49.3x	-42.5x	455x	348x	678x	127x	64.2x
PBR	3.81x	2.19x	7.74x	6.03x	8.53x	7.94x	6.99x
PEG	-4.7x	1.5x	-3x	7.7x	-24.3x	0x	0.7x
Capitalization / Revenue	14.9x	6x	13x	9.03x	4.66x	2.58x	1.8x
EV / Revenue	14.2x	4.67x	12.8x	8.84x	4.49x	2.48x	1.7x
EV / EBITDA	-32.1x	-27.3x	3,694x	281x	214x	68.9x	36.1x
EV / EBIT	-29.7x	-20.1x	-321x	-792x	-582x	147x	54.7x
EV / FCF	-78.9x	-34.9x	360x	-285x	-101x	-886x	129x
FCF Yield	-1.27%	-2.87%	0.28%	-0.35%	-0.99%	-0.11%	0.77%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-1.67	-1.2	0.4	0.58	0.4182	2.225	4.418
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	41,924	70,794	121,140	202,430	551,749	997,546	1,430,730
EBITDA ¹	-18,508	-12,103	420	6,370	11,594	35,841	67,361
EBIT ¹	-20,011	-16,472	-4,840	-2,260	-4,263	16,843	44,464
Net income ¹	-12,087	-9,713	3,510	5,270	3,624	20,745	41,147
Net Debt ¹	-31,369	-94,129	-20,110	-38,410	-93,245	-103,070	-141,006
Reference price ²	82.30	51.00	182.10	201.70	283.55	283.55	283.55
Nbr of stocks (in thousands)	7,592,101	8,324,518	8,630,249	9,060,204	9,072,886	-	-
Announcement Date	23/05/22	19/05/23	13/05/24	01/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	20.29x	5.65x	12.94x	0.99%	631B
NETFLIX, INC.	26.33x	6.88x	20.66x	-.--%	347B
UBER TECHNOLOGIES, INC.	13.92x	3.02x	18.02x	-.--%	155B
PROSUS N.V.	11.84x	15.14x	149.58x	0.33%	128B
SPOTIFY TECHNOLOGY S.A.	48.77x	3.94x	30.16x	-.--%	87.09B
DOORDASH, INC.	81.26x	5.58x	27.71x	-.--%	78.64B
AIRBNB, INC.	29.61x	5.23x	14.9x	-.--%	74.08B
SK SQUARE CO., LTD.	8.83x	34.66x	7.39x	-.--%	46.4B
NASPERS LIMITED	9.96x	4.77x	52.45x	0.41%	45.91B
Average	27.87x	9.43x	37.09x	0.19%	177.05B
Weighted average by Cap.	24.68x	7.13x	28.81x	0.43%