++ to add to above point on ebitda
last year ebitda is 275 crore
FY 25 would be
275 +
40 crore from esop saving +
4% * 275 = 11 crore from corporate g & a +
10% revenue growth might result in 14% ebitda growth = 275 * .14 = 38.5
Total = 275 + 40 = 315+11 = 326 + 38.5 = 366 crore roughly for FY 25
ev/ebitda multiple of 16 gives 6222 crore valuation
Which is very close to the current enterprise valuation
4200 + 2153 debt = 6353 crore
| Subscribe To Our Free Newsletter |
