DREAMFOLKS SERVICES LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 472 INR | -0.16% |
|
-2.00% | -12.66% |
Valuation
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 22,491 | 25,031 | - | - |
| Enterprise Value (EV) 1 | 22,491 | 25,895 | 25,031 | 25,031 |
| P/E ratio | - | 38.7 x | 28.1 x | 22.7 x |
| Yield | - | 0.58% | 1.48% | 1.06% |
| Capitalization / Revenue | 2.91 x | 2.28 x | 1.84 x | 1.55 x |
| EV / Revenue | 2.91 x | 2.28 x | 1.84 x | 1.55 x |
| EV / EBITDA | - | 27.5 x | 20.7 x | 16.7 x |
| EV / FCF | - | 125 x | 42.4 x | 33.9 x |
| FCF Yield | - | 0.8% | 2.36% | 2.95% |
| Price to Book | - | 11.3 x | 8.58 x | 6.3 x |
| Nbr of stocks (in thousands) | 52,250 | 53,026 | - | - |
| Reference price 2 | 430.4 | 472.0 | 472.0 | 472.0 |
| Announcement Date | 5/23/23 | 5/28/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 2,825 | 7,733 | 11,350 | 13,582 | 16,178 |
| EBITDA 1 | - | - | 940 | 1,208 | 1,496 |
| EBIT 1 | - | 954.2 | 903 | 1,164 | 1,467 |
| Operating Margin | - | 12.34% | 7.96% | 8.57% | 9.07% |
| Earnings before Tax (EBT) 1 | - | - | 924.5 | 1,191 | 1,471 |
| Net income 1 | 162.5 | - | 690 | 892 | 1,101 |
| Net margin | 5.75% | - | 6.08% | 6.57% | 6.81% |
| EPS 2 | - | - | 12.61 | 16.80 | 20.80 |
| Free Cash Flow 1 | - | - | 207.1 | 591 | 738 |
| FCF margin | - | - | 1.83% | 4.35% | 4.56% |
| FCF Conversion (EBITDA) | - | - | 22.04% | 48.92% | 49.33% |
| FCF Conversion (Net income) | - | - | 30.02% | 66.26% | 67.03% |
| Dividend per Share 2 | - | - | 2.750 | 7.000 | 5.000 |
| Announcement Date | 8/18/22 | 5/23/23 | 5/28/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q1 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|
| Net sales 1 | - | 2,977 | 3,045 | 2,984 |
| EBITDA 1 | - | 266 | 281 | 265 |
| EBIT 1 | - | 257 | 223 | 256 |
| Operating Margin | - | 8.63% | 7.32% | 8.58% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | 130 | 194 | 170 | 196 |
| Net margin | - | 6.52% | 5.58% | 6.57% |
| EPS 2 | 2.370 | 3.710 | 3.200 | 3.690 |
| Dividend per Share | - | - | - | - |
| Announcement Date | 8/9/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 207 | 591 | 738 |
| ROE (net income / shareholders' equity) | - | - | 35.1% | 34% | 32.6% |
| ROA (Net income/ Total Assets) | - | - | 18.6% | 18.9% | 19.2% |
| Assets 1 | - | - | 3,708 | 4,720 | 5,734 |
| Book Value Per Share 2 | - | - | 43.30 | 55.00 | 74.90 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 12.1 | 55 | 63.5 |
| Capex / Sales | - | - | 0.11% | 0.4% | 0.39% |
| Announcement Date | 8/18/22 | 5/23/23 | 5/28/24 | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
472
INR
Average target price
621.5
INR
Spread / Average Target
+31.66%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -12.66% | 300M | |
| -2.51% | 23.08B | |
| -12.93% | 4.73B | |
| +1.38% | 4.64B | |
| -9.76% | 3.54B | |
| -7.71% | 3.27B | |
| -1.43% | 3.14B | |
| 0.00% | 2.61B | |
| +12.51% | 2.28B | |
| +2.33% | 1.86B |
- Stock Market
- Equities
- DREAMFOLKS Stock
- Financials Dreamfolks Services Limited
