Company Valuation: Futuristic Solutions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 208.4 379.7 318.9 1,241 624.1 406.6
Change - 82.16% -16% 289.16% -49.71% -34.85%
Enterprise Value (EV) 1 190.3 341.3 250.8 1,174 561.2 250.7
Change - 79.37% -26.5% 368.07% -52.2% -55.33%
P/E -939x -1,208x 11.9x 87.8x -993x 51.9x
PBR 1.56x 2.85x 2.13x 8.1x 4.09x 2.53x
PEG - -29.1x -0x -1.9x 10x -0x
Capitalization / Revenue 39.6x 100x 8.45x 35.2x 81.1x 5.8x
EV / Revenue 36.1x 89.9x 6.65x 33.3x 72.9x 3.58x
EV / EBITDA 114x -3,792x 7.38x 58.5x -1,299x 22.5x
EV / EBIT 141x -1,169x 7.41x 58.7x -1,176x 22.5x
EV / FCF 5.45x 16.9x 3.62x 176x -167x 2.73x
FCF Yield 18.4% 5.92% 27.6% 0.57% -0.6% 36.7%
Dividend per Share 2 - - 1 1 - -
Rate of return - - 3.28% 0.84% - -
EPS 2 -0.0212 -0.03 2.55 1.349 -0.06 0.7487
Distribution rate - - 39.2% 74.1% - -
Net sales 1 5.265 3.798 37.74 35.22 7.697 70.07
EBITDA 1 1.665 -0.09 33.98 20.08 -0.432 11.16
EBIT 1 1.351 -0.292 33.85 20.01 -0.477 11.12
Net income 1 -0.222 -0.309 26.73 14.13 -0.609 7.841
Net Debt 1 -18.17 -38.39 -68.09 -67.05 -62.94 -155.9
Reference price 2 19.90 36.25 30.45 118.50 59.59 38.82
Nbr of stocks (in thousands) 10,473 10,473 10,473 10,473 10,473 10,473
Announcement Date 28/08/21 16/08/22 31/05/23 25/06/24 03/09/25 20/07/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.47M
12.64x4.25x46.76x3.77% 12.67B
5.81x - - 5.12% 12.02B
11.96x - - 4.12% 11.36B
4.87x - - 6.5% 8.71B
19.74x15.06x36.24x1.2% 8.13B
14.81x - - 2.73% 7.37B
9.45x8.65x19.82x5.18% 6.16B
Average 11.32x 9.32x 34.27x 4.09% 8.3B
Weighted average by Cap. 11.08x 8.51x 37.44x 4.13%

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. FUTSOL Stock
  4. Valuation Futuristic Solutions Limited