Company Valuation: Timescan Logistics (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025
Market Cap 1 314.5 416.7 504.4 294.2
Change - 32.5% 21.05% -41.67%
Enterprise Value (EV) 1 339.6 414.5 496.9 283.7
Change - 22.05% 19.87% -42.9%
P/E 5.48x 11.2x 13.3x 5.02x
PBR 2.4x 2.51x 2.47x 1.12x
PEG 0x -0.3x 7.08x 0.1x
Capitalization / Revenue 0.19x 0.21x 0.25x 0.11x
EV / Revenue 0.2x 0.2x 0.25x 0.11x
EV / EBITDA 7.5x 6.83x 8.93x 2.92x
EV / EBIT 8.34x 7.55x 10.3x 3.33x
EV / FCF -4.63x 25.3x -36.6x -19.5x
FCF Yield -21.6% 3.95% -2.73% -5.14%
Dividend per Share 2 0.25 0.25 - -
Rate of return 0.56% 0.42% - -
EPS 2 8.207 5.325 5.425 8.379
Distribution rate 3.05% 4.69% - -
Net sales 1 1,683 2,032 2,019 2,580
EBITDA 1 45.29 60.66 55.62 97.01
EBIT 1 40.7 54.92 48.12 85.21
Net income 1 29.1 37.23 37.93 58.55
Net Debt 1 25.12 -2.184 -7.508 -10.48
Reference price 2 45.00 59.62 72.18 42.10
Nbr of stocks (in thousands) 6,988 6,988 6,988 6,988
Announcement Date 30/05/22 20/09/23 30/08/24 31/08/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.91M
15.35x1.09x7.94x7.05% 79.14B
16.18x0.97x7.17x3.52% 70.69B
14.15x0.86x7.59x2.06% 68.72B
29.17x1.21x10.39x0.58% 43.13B
12.58x9.38x28.91x5.47% 41.62B
25.12x1.17x12.55x3.04% 32.15B
24.64x1.84x17.64x0.82% 25.02B
13.95x0.4x3.99x2.98% 22.92B
9.91x1.42x5.22x4.26% 14.82B
Average 17.89x 2.04x 11.27x 3.31% 39.82B
Weighted average by Cap. 17.58x 1.94x 10.85x 3.64%

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. TIMESCAN Stock
  4. Valuation Timescan Logistics (India) Limited