Company Valuation: Forbes & Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 9,792 21,957 5,225 7,445 5,503 3,715
Change - 124.23% -76.2% 42.47% -26.08% -32.48%
Enterprise Value (EV) 1 20,436 28,630 7,975 7,455 4,917 3,216
Change - 40.09% -72.15% -6.52% -34.05% -34.58%
P/E -3.02x -28.3x 0.12x 3.88x -123x 3.03x
PBR -11.1x -15.6x 6.33x 4.57x 7.01x 1.69x
PEG - 0.4x -0x -0x 1x -0x
Capitalization / Revenue 0.36x 0.77x 1.02x 1.68x 4.37x 1.86x
EV / Revenue 0.74x 1x 1.55x 1.69x 3.91x 1.61x
EV / EBITDA 13,083x 18.8x 13.3x -23.6x 62.6x 11.7x
EV / EBIT -32.1x 29.9x 99.6x -16.1x 171x 12.2x
EV / FCF -165x 15.3x -2.06x 10.8x 5.45x -4.87x
FCF Yield -0.6% 6.52% -48.5% 9.22% 18.4% -20.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -254.9 -61 3,319 150.8 -3.501 96.42
Distribution rate - - - - - -
Net sales 1 27,546 28,568 5,147 4,420 1,259 1,992
EBITDA 1 1.562 1,521 598.6 -315.4 78.48 274.6
EBIT 1 -637.6 957 80.09 -464 28.71 263
Net income 1 -3,246 -776.7 42,258 1,920 -44.58 1,228
Net Debt 1 10,644 6,672 2,749 10.25 -586.2 -499
Reference price 2 769.10 1,724.55 410.40 584.70 432.20 291.80
Nbr of stocks (in thousands) 12,732 12,732 12,732 12,732 12,732 12,732
Announcement Date 05/09/20 24/08/21 07/09/22 19/07/23 07/08/24 04/06/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 39.71M
12.89x1.15x9.93x5.6% 87.77B
9.52x0.49x4.96x5.85% 26.35B
26.81x2.91x16.21x1.17% 21.6B
58.36x4.14x40.84x - 11.14B
15.72x1.16x7.12x2.78% 6.36B
15.17x1.35x11.44x6.23% 4.98B
33.51x2.52x16.46x1.21% 3.17B
13.75x0.66x4.99x2.98% 3.04B
12.8x0.57x4.99x5.93% 2.92B
Average 22.06x 1.66x 12.99x 3.97% 16.74B
Weighted average by Cap. 17.76x 1.48x 11.90x 4.8%

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. FORBESCO6 Stock
  4. Valuation Forbes & Company Limited