Company Valuation: Space Incubatrics Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 9.344 35.99 97.94 37.38 64.03 56.07
Change - 285.19% 172.12% -61.84% 71.3% -12.43%
Enterprise Value (EV) 1 12.93 40.3 100.5 35.96 63.51 65.34
Change - 211.8% 149.25% -64.21% 76.63% 2.87%
P/E 4.5x 17.3x 94.3x -0.71x 184x -40.5x
PBR 0.03x 0.11x 0.29x 0.42x 0.71x 0.63x
PEG - - -1.9x 0x -2x 0x
Capitalization / Revenue - - 19,525,675x - - -
EV / Revenue - - - - - -
EV / EBITDA -2.69x -10.7x -21.7x -7.22x -17.3x -19.8x
EV / EBIT -2.66x -10.3x -20.4x -6.62x -15.4x -17.4x
EV / FCF -0.61x 10.7x -6.21x 0.15x -9.08x -32x
FCF Yield -164% 9.38% -16.1% 689% -11% -3.13%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.006 0.006 0.003 -0.1526 0.001003 -0.003999
Distribution rate - - - - - -
Net sales - - 5.016 - - -
EBITDA 1 -4.802 -3.764 -4.626 -4.977 -3.681 -3.306
EBIT 1 -4.854 -3.925 -4.933 -5.431 -4.135 -3.76
Net income 1 2.068 1.953 0.8723 -52.82 0.289 -1.267
Net Debt 1 3.582 4.31 2.514 -1.421 -0.515 9.27
Reference price 2 0.0270 0.1040 0.2830 0.1080 0.1850 0.1620
Nbr of stocks (in thousands) 346,092 346,092 346,092 346,092 346,092 346,092
Announcement Date 02/12/20 06/09/21 05/09/22 05/09/23 27/08/24 13/08/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 653K
23.66x3.81x13.3x2.83% 225B
-117.13x18.65x107.67x-.--% 116B
13.33x1.47x7.73x3.61% 110B
15.84x2.9x10.95x5.19% 92.77B
20.42x5.36x13.16x2.79% 61.54B
15.59x2.28x9.68x5.01% 50.56B
21.73x1.58x10.05x0.87% 40.71B
20.98x1.72x10.51x1.4% 40.51B
18.6x2.44x11.46x4.68% 38.74B
Average 3.67x 4.47x 21.61x 2.93% 77.53B
Weighted average by Cap. -1.05x 5.31x 25.67x 2.86%

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. SPACEINCUBA Stock
  4. Valuation Space Incubatrics Technologies Limited