Valuation Eternal Limited

Equities

Market Closed - NSE India S.E. Other stock markets 11:05:03 12/03/2026 GMT			5-day change	1st Jan Change
221.17 ^INR	-1.18%		-7.90%	-20.46%

03-12	Induction stoves fly off shelves in India as gas shortage fears spark panic buying	RE
03-12	Indian shares drop for second session on raging Mideast war; power stocks buck trend	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	2,006,650	-	-
Change	-	-32.05%	270.17%	16.28%	9.81%	-	-
Enterprise Value (EV) ¹	593,461	330,421	1,551,458	1,789,033	1,913,407	1,903,964	1,866,584
Change	-	-44.32%	369.54%	15.31%	6.95%	-0.49%	-1.96%
P/E ratio	-49.3x	-42.5x	455x	348x	534x	100x	50.4x
PBR	3.81x	2.19x	7.74x	6.03x	6.65x	6.24x	5.46x
PEG	-4.7x	1.5x	-3x	7.7x	-18.6x	0x	0.5x
Capitalization / Revenue	14.9x	6x	13x	9.03x	3.64x	2.02x	1.41x
EV / Revenue	14.2x	4.67x	12.8x	8.84x	3.47x	1.92x	1.31x
EV / EBITDA	-32.1x	-27.3x	3,694x	281x	166x	53.7x	27.9x
EV / EBIT	-29.7x	-20.1x	-321x	-792x	-459x	116x	42.5x
EV / FCF	-78.9x	-34.9x	360x	-285x	-77.8x	-610x	102x
FCF Yield	-1.27%	-2.87%	0.28%	-0.35%	-1.29%	-0.16%	0.98%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-1.67	-1.2	0.4	0.58	0.4139	2.204	4.388
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	41,924	70,794	121,140	202,430	551,709	991,903	1,425,612
EBITDA ¹	-18,508	-12,103	420	6,370	11,535	35,423	66,911
EBIT ¹	-20,011	-16,472	-4,840	-2,260	-4,171	16,402	43,961
Net income ¹	-12,087	-9,713	3,510	5,270	3,579	20,391	40,878
Net Debt ¹	-31,369	-94,129	-20,110	-38,410	-93,243	-102,687	-140,066
Reference price ²	82.30	51.00	182.10	201.70	221.17	221.17	221.17
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.($)
ETERNAL LIMITED	540.72x	3.51x	167.94x	-.--%	22.02B
TENCENT HOLDINGS LIMITED	20.23x	5.69x	13.04x	1%	642B
NETFLIX, INC.	30.19x	7.84x	23.57x	-.--%	401B
UBER TECHNOLOGIES, INC.	22.27x	2.61x	13.78x	-.--%	154B
PROSUS N.V.	11.82x	14.59x	143.74x	0.34%	124B
SPOTIFY TECHNOLOGY S.A.	34.16x	4.26x	26.58x	-.--%	106B
AIRBNB, INC.	26.96x	4.97x	14.14x	-.--%	79.97B
DOORDASH, INC.	66.8x	3.78x	18.59x	-.--%	73.63B
SK SQUARE CO., LTD.	9.71x	38.53x	8.21x	-.--%	50.51B
NASPERS LIMITED	9.44x	4.48x	47.08x	0.47%	43.26B
Average	77.23x	9.03x	47.67x	0.18%	169.69B
Weighted average by Cap.	31.52x	7.28x	29.04x	0.41%