Company Valuation: Linaks Microelectronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 8.494 12.65 18.2 19.76 18.55 23.92
Change - 48.98% 43.84% 8.57% -6.14% 28.97%
Enterprise Value (EV) 1 7.542 12.66 18.14 19.71 257.2 262.6
Change - 67.82% 43.34% 8.6% 1,205.48% 2.06%
P/E -1.29x -3.32x -2.21x -8.38x -13.4x -10.4x
PBR -0.04x -0.06x -0.08x -0.08x -0.09x -0.11x
PEG - 0.1x -0x 0.1x 0.3x -0.2x
Capitalization / Revenue 2.19x 6.08x 6.86x 15.3x 10.3x 52.3x
EV / Revenue 1.94x 6.08x 6.84x 15.2x 143x 574x
EV / EBITDA -1.36x -5.53x 104x -19.7x -49,777x -212x
EV / EBIT -1.07x -3.52x -15.1x -8.35x -188x -114x
EV / FCF -6.25x 26.2x 1,230x 18x 472x 281x
FCF Yield -16% 3.81% 0.08% 5.55% 0.21% 0.36%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.38 -0.22 -0.475 -0.1361 -0.08 -0.1333
Distribution rate - - - - - -
Net sales 1 3.884 2.081 2.652 1.293 1.804 0.4572
EBITDA 1 -5.542 -2.289 0.174 -1 -0.005168 -1.239
EBIT 1 -7.062 -3.6 -1.202 -2.359 -1.366 -2.311
Net income 1 -6.548 -3.758 -8.235 -2.359 -1.366 -2.311
Net Debt 1 -0.952 0.003 -0.058 -0.057 238.7 238.6
Reference price 2 0.490 0.730 1.050 1.140 1.070 1.380
Nbr of stocks (in thousands) 17,335 17,335 17,335 17,335 17,335 17,335
Announcement Date 15/11/20 04/09/21 21/09/22 30/08/23 05/09/25 05/09/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 251K
59.1x9.37x47.56x1.35% 195B
77.09x11.43x21.93x-.--% 122B
64.77x - - 0.16% 65.14B
53.62x10.94x40.69x0.87% 59.12B
10103.89x95.88x1681.37x - 53.66B
56.63x9.37x38.35x0.77% 42.8B
56.52x7.54x30.15x0.72% 43.3B
28.39x7.8x21.46x1.17% 38.23B
39.06x8.94x29.04x0.52% 36.74B
Average 1,171.01x 20.16x 238.82x 0.69% 65.65B
Weighted average by Cap. 880.29x 17.54x 185.04x 0.75%

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. 517463 Stock
  4. Valuation Linaks Microelectronics Limited