CYIENT DLM LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 689.8 INR | +2.11% |
|
+3.44% | +2.22% |
| Apr. 24 | Cyient DLM's Consolidated Net Profit Jumps in Fiscal Q4 | MT |
| Apr. 23 | Cyient DLM Limited Reports Earnings Results for the Fourth Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2024 | 2025 | 2026 |
|---|---|---|---|
| Capitalization 1 | 53,571 | - | - |
| Enterprise Value (EV) 1 | 57,132 | 57,074 | 57,499 |
| P/E ratio | 85.9 x | 47.7 x | 32.4 x |
| Yield | - | - | - |
| Capitalization / Revenue | 4.79 x | 3.34 x | 2.53 x |
| EV / Revenue | 4.79 x | 3.56 x | 2.72 x |
| EV / EBITDA | 51.5 x | 35.6 x | 24.5 x |
| EV / FCF | -100 x | 230 x | 66.1 x |
| FCF Yield | -1% | 0.44% | 1.51% |
| Price to Book | 6.29 x | 5.24 x | 4.49 x |
| Nbr of stocks (in thousands) | 79,306 | - | - |
| Reference price 2 | 675.5 | 675.5 | 675.5 |
| Announcement Date | 4/23/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 11,919 | 16,038 | 21,147 |
| EBITDA 1 | - | 1,110 | 1,603 | 2,345 |
| EBIT 1 | - | 887 | 1,223 | 2,068 |
| Operating Margin | - | 7.44% | 7.62% | 9.78% |
| Earnings before Tax (EBT) 1 | - | 821.4 | 1,498 | 2,181 |
| Net income 1 | 317.3 | 612 | 1,118 | 1,629 |
| Net margin | - | 5.13% | 6.97% | 7.71% |
| EPS 2 | 7.750 | 8.390 | 14.18 | 20.86 |
| Free Cash Flow 1 | - | -498 | 248.3 | 869.5 |
| FCF margin | - | -4.15% | 1.55% | 4.11% |
| FCF Conversion (EBITDA) | - | - | 15.49% | 37.08% |
| FCF Conversion (Net income) | - | - | 22.22% | 53.36% |
| Dividend per Share | - | - | - | - |
| Announcement Date | 6/21/23 | 4/23/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: |
|---|
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | - | 3,503 | 3,928 |
| Net Cash position 1 | - | 3,572 | - | - |
| Leverage (Debt/EBITDA) | - | - | 2.185 x | 1.675 x |
| Free Cash Flow 1 | - | -498 | 248 | 870 |
| ROE (net income / shareholders' equity) | - | 8.12% | 11.4% | 14.5% |
| ROA (Net income/ Total Assets) | - | 4.5% | 6.7% | 7.9% |
| Assets 1 | - | 13,972 | 16,683 | 20,625 |
| Book Value Per Share 2 | - | 115.0 | 129.0 | 150.0 |
| Cash Flow per Share 2 | - | -8.890 | 3.000 | 22.40 |
| Capex 1 | - | 456 | 350 | 375 |
| Capex / Sales | - | 3.81% | 2.18% | 1.77% |
| Announcement Date | 6/21/23 | 4/23/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
675.5
INR
Average target price
797.2
INR
Spread / Average Target
+18.02%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +2.22% | 643M | |
| +7.48% | 46.24B | |
| +162.47% | 5.05B | |
| -1.53% | 2.84B | |
| -2.92% | 2.8B | |
| +102.30% | 1.29B | |
| -31.20% | 1.1B | |
| -8.88% | 1B | |
| +50.47% | 971M | |
| -15.43% | 909M |
- Stock Market
- Equities
- CYIENTDLM Stock
- Financials Cyient DLM Limited