Company Valuation: Fluidomat Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 313.1 428.9 868.6 1,035 2,309 3,921
Change - 36.98% 102.53% 19.17% 123.08% 69.8%
Enterprise Value (EV) 1 262.1 376.3 784.1 980.8 2,142 3,708
Change - 43.56% 108.37% 25.07% 118.36% 73.14%
P/E 9.81x 10.8x 15.9x 10.8x 17.7x 17.6x
PBR 0.96x 1.15x 2.1x 2.1x 3.79x 4.87x
PEG - 0.4x 0.4x 0.1x 0.5x 0.3x
Capitalization / Revenue 1.23x 1.52x 2.55x 2.24x 4.16x 5.43x
EV / Revenue 1.03x 1.33x 2.3x 2.12x 3.86x 5.14x
EV / EBITDA 8.01x 8.05x 12.8x 7.96x 14.4x 13.6x
EV / EBIT 9.94x 9.28x 14.3x 8.46x 15.2x 14.1x
EV / FCF 10.9x 21.2x 25.7x 22.8x 30.3x 70.8x
FCF Yield 9.2% 4.72% 3.88% 4.39% 3.3% 1.41%
Dividend per Share 2 2.25 3.25 3.5 4.5 5.5 7.5
Rate of return 3.54% 3.73% 1.99% 2.14% 1.17% 0.94%
EPS 2 6.476 8.091 11.12 19.51 26.49 45.1
Distribution rate 34.7% 40.2% 31.5% 23.1% 20.8% 16.6%
Net sales 1 254.9 282.7 340.7 461.6 554.9 721.8
EBITDA 1 32.71 46.74 61.49 123.2 148.7 272.8
EBIT 1 26.38 40.55 55.02 116 141.2 263.5
Net income 1 31.9 39.86 54.77 96.12 130.5 222.2
Net Debt 1 -50.99 -52.58 -84.48 -54.4 -167.7 -213.2
Reference price 2 63.55 87.05 176.30 210.10 468.70 795.85
Nbr of stocks (in thousands) 4,927 4,927 4,927 4,927 4,927 4,927
Announcement Date 02/09/20 28/08/21 31/08/22 31/08/23 31/08/24 31/08/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.69M
15.03x - - - 13.73B
23.18x2.88x12.5x1.97% 10.08B
300.73x61.1x197.99x0.13% 7.77B
18.94x1.74x10.28x2.11% 6.38B
16.8x2.07x9.12x-.--% 6.31B
86.9x28.3x71.49x0.26% 6.03B
36.37x4.23x18.94x0.94% 3.92B
76.79x6.64x28.98x0.45% 3.17B
27.11x - - - 2.83B
Average 66.87x 15.28x 49.90x 0.84% 6.03B
Weighted average by Cap. 66.29x 16.87x 54.63x 0.94%

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. FLUIDOM6 Stock
  4. Valuation Fluidomat Limited