Company Valuation: Taylormade Renewables Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 67.3 142.5 2,015 4,545 2,364 1,089
Change - 111.68% 1,314.14% 125.62% -47.98% -53.96%
Enterprise Value (EV) 1 106.9 177.8 2,044 4,611 2,464 1,290
Change - 66.34% 1,049.71% 125.63% -46.56% -47.66%
P/E -3.71x 86.4x 103x 40.1x 19.2x 61.8x
PBR 0.37x 0.78x 9.77x 7.18x 2.51x 1.13x
PEG - -1x 0x 0x -8.07x -0.7x
Capitalization / Revenue 16.3x 2.35x 10.2x 9.69x 3.32x 2.25x
EV / Revenue 25.9x 2.93x 10.3x 9.83x 3.46x 2.66x
EV / EBITDA -7.85x 18.1x 61.1x 28.6x 12.2x 24.7x
EV / EBIT -6.78x 22x 65.7x 29.3x 13.2x 34.3x
EV / FCF 26.3x 34.6x 140x -12.5x -12.2x -11.5x
FCF Yield 3.8% 2.89% 0.71% -8% -8.21% -8.69%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.844 0.1677 2 10.21 9.966 1.42
Distribution rate - - - - - -
Net sales 1 4.132 60.66 197.9 469 711.4 484.2
EBITDA 1 -13.61 9.822 33.43 161 202.5 52.27
EBIT 1 -15.77 8.087 31.11 157.4 186.8 37.6
Net income 1 -18.12 1.648 19.68 106.1 123.1 17.55
Net Debt 1 39.57 35.31 29.23 66.18 99.96 201.3
Reference price 2 6.85 14.50 205.05 409.75 191.45 87.80
Nbr of stocks (in thousands) 9,825 9,825 9,825 11,093 12,350 12,398
Announcement Date 02/09/21 02/09/22 06/09/23 06/09/24 06/09/25 29/09/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.51M
22.2x12.68x19.12x0.34% 5,360B
21.96x10.76x14.58x1.11% 1,934B
36.51x15.45x22.69x0.77% 1,613B
5.27x3.22x3.59x0.07% 1,034B
96.83x17.47x66.25x-.--% 902B
3.65x2.24x2.69x0.26% 710B
-40.26x8.07x22.5x-.--% 488B
33.14x12.07x22.59x2.03% 260B
Average 22.41x 10.24x 21.75x 0.57% 1,367B
Weighted average by Cap. 24.77x 11.50x 20.28x 0.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Taylormade Renewables Limited

Historical PBR trend

Valuation ratios - PBR - Taylormade Renewables Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Taylormade Renewables Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Taylormade Renewables Limited

  1. Stock Market
  2. Stocks
  3. TRL6 Stock
  4. Valuation Taylormade Renewables Limited