Valuation Eternal Limited

Equities

Market Closed - NSE India S.E. Other stock markets 11:58:38 06/03/2026 GMT			5-day change	1st Jan Change
232.57 ^INR	-3.15%		-5.57%	-16.36%

03-01	Amazon India slashes seller referral fees in retail growth push	RE
02-17	Eternal Announces Strategic Collaboration with OpenAI	CI

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	2,110,081	-	-
Change	-	-32.05%	270.17%	16.28%	15.47%	-	-
Enterprise Value (EV) ¹	593,461	330,421	1,551,458	1,789,033	2,016,838	2,007,394	1,970,015
Change	-	-44.32%	369.54%	15.31%	12.73%	-0.47%	-1.86%
P/E ratio	-49.3x	-42.5x	455x	348x	562x	106x	53x
PBR	3.81x	2.19x	7.74x	6.03x	6.99x	6.56x	5.74x
PEG	-4.7x	1.5x	-3x	7.7x	-19.6x	0x	0.5x
Capitalization / Revenue	14.9x	6x	13x	9.03x	3.82x	2.13x	1.48x
EV / Revenue	14.2x	4.67x	12.8x	8.84x	3.66x	2.02x	1.38x
EV / EBITDA	-32.1x	-27.3x	3,694x	281x	175x	56.7x	29.4x
EV / EBIT	-29.7x	-20.1x	-321x	-792x	-484x	122x	44.8x
EV / FCF	-78.9x	-34.9x	360x	-285x	-82x	-643x	107x
FCF Yield	-1.27%	-2.87%	0.28%	-0.35%	-1.22%	-0.16%	0.93%
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	232.57	232.57	232.57
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	561.91x	3.66x	174.84x	-.--%	22.96B
TENCENT HOLDINGS LIMITED	19.11x	5.37x	12.3x	1.05%	604B
NETFLIX, INC.	31.52x	8.18x	24.6x	-.--%	418B
UBER TECHNOLOGIES, INC.	22.33x	2.61x	13.82x	-.--%	155B
SPOTIFY TECHNOLOGY S.A.	37.63x	4.71x	29.4x	-.--%	116B
PROSUS N.V.	10.81x	13.42x	130.18x	0.37%	114B
AIRBNB, INC.	26.93x	4.96x	14.13x	-.--%	79.87B
DOORDASH, INC.	71x	4x	19.75x	-.--%	77.84B
SK SQUARE CO., LTD.	9.5x	37.62x	8.02x	-.--%	49.18B
NASPERS LIMITED	8.81x	4.19x	44.1x	0.5%	40.42B
Average	79.96x	8.87x	47.11x	0.19%	167.75B
Weighted average by Cap.	32.90x	7.13x	28.00x	0.42%