Company Valuation: SW Investments Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 19.04 51.16 29.26 52.27 68.9 71.1
Change - 168.79% -42.81% 78.65% 31.82% 3.19%
Enterprise Value (EV) 1 -18.56 50.83 28.95 51.86 68.35 68.83
Change - 373.82% -43.05% 79.14% 31.8% 0.7%
P/E 12.9x 17.8x 109x 104x 87x 30.2x
PBR 0.32x 0.76x 0.44x 0.68x 0.89x 0.86x
PEG - 0.2x -1.2x 1.2x 1.5x 0x
Capitalization / Revenue 2.93x 8.78x 18.4x 32.4x 24.5x 15.9x
EV / Revenue -2.86x 8.72x 18.2x 32.2x 24.3x 15.4x
EV / EBITDA - - - - - -
EV / EBIT -9.66x 13.3x 82x 145x 64.3x 21.8x
EV / FCF -0.33x -1.04x -523x -666x 11.5x 51.9x
FCF Yield -308% -95.9% -0.19% -0.15% 8.68% 1.93%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.636 3.186 0.2989 0.5578 0.88 2.62
Distribution rate - - - - - -
Net sales 1 6.5 5.828 1.587 1.611 2.816 4.467
EBITDA - - - - - -
EBIT 1 1.922 3.829 0.353 0.357 1.063 3.156
Net income 1 1.472 2.867 0.269 0.502 0.796 2.362
Net Debt 1 -37.6 -0.335 -0.311 -0.415 -0.556 -2.272
Reference price 2 21.15 56.85 32.51 58.08 76.56 79.00
Nbr of stocks (in thousands) 900 900 900 900 900 900
Announcement Date 24/08/21 30/07/22 09/08/23 21/08/24 03/09/25 25/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.75M
19.32x5.52x11.8x2.16% 164B
13.71x3.37x - 2.57% 146B
15.75x7.18x - 1.59% 98.65B
18.64x6.58x11.94x4.6% 89.39B
24.21x7.78x11.44x0.87% 81.05B
21.05x11.27x18.06x4.49% 71.54B
13.09x5.13x - 1.99% 48.34B
10.77x1.59x4.92x1.36% 43.36B
Average 17.07x 6.05x 11.63x 2.45% 82.49B
Weighted average by Cap. 17.45x 5.99x 12.10x 2.48%

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. SW16 Stock
  4. Valuation SW Investments Limited