EMS + semiconductor (OSAT/PCB)
Range from reference closes; street targets from the PDFs on file (Research & documents). Internal target is never shown to prospects.
TTM P/E 71x; stock is -49% over 1 year (52-wk range Rs 2,995-7,705) so the multiple has compressed sharply from >100x at the 2025 peak, though 5-yr average P/E not sourced. EV/EBITDA computed on Rs 25,466 cr EV (mcap + ~Rs 800 cr net debt) / TTM EBITDA Rs 609 cr. EV/EBITDA 41.8x; dividend yield 0.0%.
| Ratio | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | n.m. | n.m. | n.m. | n.m. | n.m. | n.m. | 58.8x | 99.9x | 103.0x | 60.5x |
| Price to Book | n.m. | n.m. | n.m. | n.m. | n.m. | n.m. | 5.8x | 7.4x | 10.7x | 4.8x |
Tijori FY-end multiples on reported earnings/book; compatible definitions across years, but not the same basis as Buoyant's forward P/E on internal EPS.