Valuation Garnet International Limited

Stocks

Market Closed - Bombay S.E. 11:02:33 01/10/2026 BST			5-day change	1st Jan Change
49.87 ^INR	-4.10%		-15.46%	-4.65%

09-24	Garnet International Limited Announces Appointment of Sunil G. Nair as Company Secretary & Compliance Officer, Effective September 24, 2026	CI
08-14	Garnet International Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	470.3	1,084	1,137	1,177	2,239	913
Change	-	130.48%	4.89%	3.56%	90.21%	-59.23%
Enterprise Value (EV) ¹	515.1	1,172	1,345	1,222	2,234	924.7
Change	-	127.55%	14.74%	-9.16%	82.89%	-58.61%
P/E	-12.6x	-62.9x	40x	-19.6x	147x	19.2x
PBR	1.52x	3.72x	3.55x	4.3x	5.94x	2.15x
PEG	-	1.2x	-0x	0x	-1x	0x
Capitalization / Revenue	2.65x	2.48x	1.92x	5.8x	25.6x	18.7x
EV / Revenue	2.9x	2.68x	2.27x	6.02x	25.6x	19x
EV / EBITDA	52.3x	56x	22.7x	35.8x	-	-
EV / EBIT	315x	91.3x	27x	49.4x	1,141x	27.3x
EV / FCF	-23.9x	-26x	-12.6x	9.38x	-66.6x	-21.3x
FCF Yield	-4.18%	-3.85%	-7.95%	10.7%	-1.5%	-4.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.898	-0.8774	1.448	-3.052	0.7747	2.42
Distribution rate	-	-	-	-	-	-
Net sales ¹	177.8	437.4	593.3	203.1	87.35	48.75
EBITDA ¹	9.854	20.93	59.26	34.15	-	-
EBIT ¹	1.637	12.84	49.84	24.72	1.958	33.83
Net income ¹	-37.27	-17.23	28.42	-59.94	15.21	47.51
Net Debt ¹	44.83	88.2	208	44.28	-5.191	11.64
Reference price ²	23.95	55.20	57.90	59.96	114.05	46.50
Nbr of stocks (in thousands)	19,635	19,635	19,635	19,635	19,635	19,635
Announcement Date	30/08/21	15/09/22	21/07/23	03/09/24	04/09/25	03/09/26

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.($)
GARNET INTERNATIONAL LIMITED	-	-	-	-	10.17M
BLACKROCK, INC.	19.4x	5.54x	11.85x	2.15%	165B
UBS GROUP AG	13.59x	3.34x	-	2.6%	144B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.58x	7.13x	-	1.6%	97.65B
BLACKSTONE INC.	18.69x	6.6x	11.98x	4.59%	89.78B
KKR & CO. INC.	24.46x	8.38x	13.72x	0.86%	81.9B
BROOKFIELD ASSET MANAGEMENT LTD.	20.91x	11.18x	16.22x	4.52%	71.09B
STATE STREET CORPORATION	13x	5.11x	-	2.01%	47.97B
AMERIPRISE FINANCIAL, INC.	10.85x	1.61x	4.93x	1.35%	43.71B
Average	17.06x	6.11x	11.74x	2.46%	82.32B
Weighted average by Cap.	17.47x	6.05x	12.24x	2.49%