Financials Cholamandalam Investment and Finance Company Limited NSE India S.E.

Equities

CHOLAFIN

INE121A01016

Consumer Lending

Delayed NSE India S.E. 07:27:50 2021-10-05 am EDT 5-day change 1st Jan Change
558.8 INR -0.99% Intraday chart for Cholamandalam Investment and Finance Company Limited -1.36% +45.58%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 226,329 121,035 458,236 589,754 626,066 984,696 - -
Enterprise Value (EV) 1 226,329 121,035 458,236 589,754 626,066 2,237,182 2,544,971 2,894,974
P/E ratio 19.1 x 9.96 x 30.3 x 27.5 x 23.5 x 29.5 x 22.7 x 18.3 x
Yield 0.59% 1.11% 0.36% 0.28% - 0.24% 0.29% 0.35%
Capitalization / Revenue 6.65 x 2.98 x 9.27 x 10.1 x 8.66 x 10 x 7.8 x 6.34 x
EV / Revenue 6.65 x 2.98 x 9.27 x 10.1 x 8.66 x 22.8 x 20.1 x 18.6 x
EV / EBITDA 10.3 x 4.67 x - 21.1 x 18.5 x 52.6 x 47.7 x 43.6 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 3.67 x 1.47 x 4.79 x 5.04 x - 5.08 x 4.22 x 3.45 x
Nbr of stocks (in thousands) 781,793 791,337 820,035 821,041 822,040 840,041 - -
Reference price 2 289.5 153.0 558.8 718.3 761.6 1,172 1,172 1,172
Announcement Date 5/6/19 6/3/20 5/7/21 5/5/22 5/3/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 34,032 40,604 49,437 58,400 72,292 98,275 126,316 155,325
EBITDA 1 21,898 25,906 - 28,005 33,788 42,562 53,353 66,416
EBIT 1 21,344 24,831 33,603 37,712 12,731 59,435 77,645 96,335
Operating Margin 62.72% 61.15% 67.97% 64.58% 17.61% 60.48% 61.47% 62.02%
Earnings before Tax (EBT) 1 18,232 15,857 20,384 28,909 35,997 44,700 58,095 72,400
Net income 1 11,862 10,524 15,149 21,467 26,662 33,354 43,603 54,348
Net margin 34.85% 25.92% 30.64% 36.76% 36.88% 33.94% 34.52% 34.99%
EPS 2 15.16 15.35 18.45 26.11 32.40 39.76 51.54 64.12
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.700 1.700 2.000 2.000 - 2.789 3.419 4.123
Announcement Date 5/6/19 6/3/20 5/7/21 5/5/22 5/3/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 13,632 13,929 14,842 15,606 16,401 16,974 18,317 20,601 21,265 23,667 25,207 27,601
EBITDA - - - - - - - - - - - -
EBIT 1 9,926 8,750 9,525 9,120 10,604 10,362 10,797 12,731 13,399 15,910 15,157 16,458
Operating Margin 72.82% 62.82% 64.18% 58.44% 64.65% 61.05% 58.94% 61.8% 63.01% 67.22% 60.13% 59.63%
Earnings before Tax (EBT) 1 4,407 8,165 7,043 9,294 7,617 7,581 9,208 11,591 9,675 10,208 11,569 13,127
Net income 1 3,268 6,065 5,238 6,896 5,657 5,634 6,843 8,528 7,260 7,625 8,762 9,558
Net margin 23.97% 43.55% 35.29% 44.19% 34.49% 33.19% 37.36% 41.4% 34.14% 32.22% 34.76% 34.63%
EPS 2 3.980 7.380 6.370 8.380 6.880 6.850 8.310 10.36 8.810 9.250 10.42 11.48
Dividend per Share - - - - - - - - - - - -
Announcement Date 7/30/21 10/29/21 2/1/22 5/5/22 7/29/22 11/1/22 1/31/23 5/3/23 8/1/23 11/2/23 1/25/24 -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - 1,252,486 1,560,275 1,910,278
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - - 29.43 x 29.24 x 28.76 x
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 21% 14.7% 16.9% 20.2% - 19.6% 20.1% 20.3%
ROA (Net income/ Total Assets) 2.34% 1.73% 2.19% 2.74% - 2.49% 2.54% 2.57%
Assets 1 507,552 607,253 692,752 784,559 - 1,340,743 1,714,896 2,112,724
Book Value Per Share 2 78.90 104.0 117.0 143.0 - 231.0 278.0 340.0
Cash Flow per Share - - -108.0 -68.20 - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 5/6/19 6/3/20 5/7/21 5/5/22 5/3/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CHOLAFIN Stock
  4. CHOLAFIN Stock
  5. Financials Cholamandalam Investment and Finance Company Limited