Company Valuation: Ingersoll-Rand (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 116,181 112,917 110,134 153,427 -
Change - -2.81% -2.46% 39.31% -
Enterprise Value (EV) 116,181 112,917 110,134 153,427 153,427
Change - -2.81% -2.46% 39.31% 0%
P/E - 42.2x - 48.7x 40.6x
PBR - 18.5x - 23.2x 19.9x
PEG - - - - 2x
Capitalization / Revenue - 8.45x 7.91x 9.28x 8.05x
EV / Revenue - 0x 0x 9.28x 8.05x
EV / EBITDA - 0x 0x 38.1x 31.8x
EV / EBIT - 0x - 40.5x 33.7x
EV / FCF - 0x 0x 49x 45.2x
FCF Yield - 1.91% 1.77% 2.04% 2.21%
Dividend per Share 2 - 25 20 85 85
Rate of return - 0.7% 0.57% 1.75% 1.75%
EPS 2 - 84.75 - 99.7 119.7
Distribution rate - 29.5% - 85.3% 71%
Net sales 1 - 13,363 13,924 16,531 19,051
EBITDA 1 - 3,405 3,334 4,025 4,820
EBIT 1 - 3,234 - 3,791 4,556
Net income 1 2,224 2,675 - 3,147 3,780
Net Debt - - - - -
Reference price 2 3,680.35 3,576.95 3,488.80 4,860.20 4,860.20
Nbr of stocks (in thousands) 31,568 31,568 31,568 31,568 -
Announcement Date 28/05/24 30/05/25 29/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.69x5.47x20.74x1.56% 101B
30.23x - - - 2.77B
24.82x3.9x17.62x1.75% 2.23B
19.48x1.69x11.76x3.42% 2.15B
39.3x4.25x27.15x0.43% 2.07B
33.01x - - 0.91% 983M
Average 30.25x 3.83x 19.32x 1.62% 18.61B
Weighted average by Cap. 34.16x 5.34x 20.62x 1.57%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. INGERRAND Stock
  4. INGERRAND Stock
  5. Valuation Ingersoll-Rand (India) Limited