Company Valuation: Sterling and Wilson Renewable Energy Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 60,332 55,315 122,023 58,455 34,768 41,854 -
Change - -8.32% 120.6% -52.09% -40.52% 20.38% -
Enterprise Value (EV) 60,332 55,315 124,276 58,455 34,768 41,854 41,854
Change - -8.32% 124.67% -52.96% -40.52% 20.38% 0%
P/E -5.87x -4.73x -50.3x 71.7x -11.2x 14.7x 9.96x
PBR - - - - - - -
PEG - -0.3x 0.6x -1x 0x -0x 0.2x
Capitalization / Revenue - 2.75x 4.02x 0.93x 0.46x 0.49x 0.39x
EV / Revenue - 0x 0x 0x 0x 0.49x 0.39x
EV / EBITDA - -0x -0x 0x 0x 11.2x 8.18x
EV / EBIT - - - - 0x 11.6x 9.66x
EV / FCF - -0x 0x 0x -0x 11.5x 10.1x
FCF Yield - -33.2% 4.4% 0.57% -7.72% 8.71% 9.92%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -54.21 -61.65 -10.4 3.49 -13.25 12.2 18
Distribution rate - - - - - - -
Net sales 1 - 20,150 30,354 63,019 75,480 85,258 108,476
EBITDA 1 - -11,300 -225.7 2,467 3,021 3,752 5,116
EBIT 1 - - - - 2,908 3,618 4,334
Net income 1 -9,095 -11,696 -2,119 814.5 -3,094 2,845 4,194
Net Debt - - 2,252 - - - -
Reference price 2 318.05 291.60 523.25 250.35 148.88 179.22 179.22
Nbr of stocks (in thousands) 189,693 189,693 233,202 233,494 233,532 233,532 -
Announcement Date 07/04/22 20/04/23 20/04/24 24/04/25 23/04/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.47x4.26x8.28x1.74% 2.46B
11.94x1.34x5.19x1.97% 1.52B
-14.17x0.92x-5.93x-.--% 1.21B
26.6x2.56x16.29x0.04% 614M
11.62x2.58x10.48x3.12% 570M
Average 8.89x 2.33x 6.86x 1.38% 1.27B
Weighted average by Cap. 7.02x 2.61x 5.81x 1.42%

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. SWSOLAR Stock
  4. SWSOLAR Stock
  5. Valuation Sterling and Wilson Renewable Energy Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!