Valuation Garnet International Limited

Stocks

Market Closed - Bombay S.E. 11:02:20 20/08/2026 BST			5-day change	1st Jan Change
60.46 ^INR	-2.70%		-0.87%	+15.60%

08-14	Garnet International Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-25	Garnet International Limited Announces Resignation of Shipra Rathi as Company Secretary and Compliance Officer, Effective June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	648.9	470.3	1,084	1,137	1,177	2,239
Change	-	-27.53%	130.48%	4.89%	3.56%	90.21%
Enterprise Value (EV) ¹	633.6	515.1	1,172	1,345	1,222	2,234
Change	-	-18.71%	127.55%	14.74%	-9.16%	82.89%
P/E	-5.95x	-12.6x	-62.9x	40x	-19.6x	147x
PBR	1.88x	1.52x	3.72x	3.55x	4.3x	5.94x
PEG	-	0.2x	1.2x	-0x	0x	-1x
Capitalization / Revenue	3.7x	2.65x	2.48x	1.92x	5.8x	25.6x
EV / Revenue	3.61x	2.9x	2.68x	2.27x	6.02x	25.6x
EV / EBITDA	111x	52.3x	56x	22.7x	35.8x	-
EV / EBIT	-256x	315x	91.3x	27x	49.4x	1,141x
EV / FCF	-16.7x	-23.9x	-26x	-12.6x	9.38x	-66.6x
FCF Yield	-5.99%	-4.18%	-3.85%	-7.95%	10.7%	-1.5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-5.552	-1.898	-0.8774	1.448	-3.052	0.7747
Distribution rate	-	-	-	-	-	-
Net sales ¹	175.3	177.8	437.4	593.3	203.1	87.35
EBITDA ¹	5.712	9.854	20.93	59.26	34.15	-
EBIT ¹	-2.478	1.637	12.84	49.84	24.72	1.958
Net income ¹	-109	-37.27	-17.23	28.42	-59.94	15.21
Net Debt ¹	-15.32	44.83	88.2	208	44.28	-5.191
Reference price ²	33.05	23.95	55.20	57.90	59.96	114.05
Nbr of stocks (in thousands)	19,635	19,635	19,635	19,635	19,635	19,635
Announcement Date	05/09/20	30/08/21	15/09/22	21/07/23	03/09/24	04/09/25

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.($)
GARNET INTERNATIONAL LIMITED	-	-	-	-	12.77M
BLACKROCK, INC.	21.47x	6.02x	12.91x	1.98%	179B
UBS GROUP AG	14.98x	3.62x	-	2.37%	164B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.34x	7.62x	-	1.44%	108B
BROOKFIELD ASSET MANAGEMENT LTD.	25.53x	13.38x	22.96x	3.82%	84.04B
STATE STREET CORPORATION	13.89x	5.31x	-	1.89%	51.04B
AMERIPRISE FINANCIAL, INC.	12.42x	1.89x	5.81x	1.19%	49.45B
3I GROUP PLC	5.59x	5.51x	4.04x	3.35%	38.46B
NORTHERN TRUST CORPORATION	14.55x	5.29x	16.5x	1.81%	33.92B
Average	15.72x	6.08x	12.44x	2.23%	78.75B
Weighted average by Cap.	17.45x	6.18x	13.62x	2.21%