India Globalization Capital Inc
| Fiscal year | Operating cash flow | Stock comp | Capex | Free cash flow | Net borrowing | FCFE | Shares (B) | FCF per share | Year-end price | FCF yield |
|---|---|---|---|---|---|---|---|---|---|---|
| 2017 | -0.0 | 0.0 | 0.0 | -0.0 | +0.0 | 0.0 | 0.03 | $-0.07 | $0.47 | -14.4% |
| 2018 | -0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.03 | $-0.10 | $0.56 | -17.3% |
| 2019 | -0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.04 | $-0.11 | $2.08 | -5.4% |
| 2020 | -0.0 | 0.0 | 0.0 | -0.0 | 0.0 | -0.0 | 0.04 | $-0.35 | $0.49 | -71.9% |
| 2021 | -0.0 | 0.0 | 0.0 | -0.0 | +0.0 | -0.0 | 0.04 | $-0.31 | $1.79 | -17.4% |
| 2022 | -0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.05 | $-0.21 | $0.95 | -22.0% |
| 2023 | -0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.05 | $-0.20 | $0.34 | -58.9% |
| 2024 | -0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.06 | $-0.13 | $0.40 | -31.8% |
| 2025 | -0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.08 | $-0.09 | $0.29 | -31.7% |
| 2026 | -0.0 | 0.0 | 0.0 | -0.0 | -0.0 | -0.0 | 0.10 | $-0.07 | $0.26 | -26.2% |
| 9-yr CAGR | n/m | 9.3% | 1.3% | n/m | n/a | n/m | 15.7% | n/m | -6.2% | avg -29.7% |
| Fiscal year | Revenue | EBITDA | EBITDA margin | Debt incl. leases | Cash & securities | Market cap | Enterprise value | EV / EBITDA | Net debt / EBITDA |
|---|---|---|---|---|---|---|---|---|---|
| 2017 | 0.0 | -0.0 | -285.6% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2018 | 0.0 | -0.0 | -80.7% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2019 | 0.0 | -0.0 | -89.6% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2020 | 0.0 | -0.0 | -165.0% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2021 | 0.0 | -0.0 | -918.3% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2022 | 0.0 | -0.0 | -3,722.2% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2023 | 0.0 | -0.0 | -1,198.0% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2024 | 0.0 | -0.0 | -681.1% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2025 | 0.0 | -0.0 | -537.2% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 2026 | 0.0 | -0.0 | -855.4% | 0.0 | 0.0 | 0 | 0 | n/m | n/m |
| 9-yr CAGR | 8.3% | n/m | avg -853.3% | -28.4% | -22.8% | 8.4% | 8.2% | median n/m | avg n/m |
Revenue grew 8.3% a year and EBITDA n/m a year from FY2017 to FY2026, and free cash flow after stock compensation did not grow from a positive base. The share count rose 15.7% a year, so per-share figures grew more slowly than the totals. Net debt stood at n/m EBITDA at the last fiscal year-end.
From the data: EBITDA was not positive in enough years to set a growth rate and an exit multiple, so there is no hurdle price. The share count moved 57% in FY2017 with no split on record (a merger, offering or buyback), so per-share figures before and after that year are not on one basis. The share count moved 27% in FY2019 with no split on record (a merger, offering or buyback), so per-share figures before and after that year are not on one basis. The share count moved 30% in FY2025 with no split on record (a merger, offering or buyback), so per-share figures before and after that year are not on one basis.
- Free cash flow is operating cash flow less stock-based compensation less capital spending. Stock comp is treated as a real cost.
- Net borrowing is the year's change in long-term debt. FCFE adds it back to free cash flow, the classic one-page definition.
- EBITDA is operating income plus depreciation and amortization. Debt includes lease obligations; cash includes short-term investments.
- Market cap uses the fiscal year-end price as traded, restated for later splits but not for dividends; enterprise value adds debt and subtracts cash.
- Share count is the yearly change in shares outstanding over the period; flat or falling clears. Cash margin is the latest free cash flow margin against its three-year average; within two points clears.
- Hurdle price is the present value, at the hurdle rate, of ten years of modeled free cash flow per share plus a year-10 sale at the exit multiple. It is shown as an exhibit: the 2011 to 2021 back-test found that buying below it did not sort winners from losers, so it is not scored.
- Cleared on a check means the number clears the stated rule; Not cleared means it does not. Durable, Holding and First year say how many fiscal years running the company has cleared all four staying-power checks (four or more, two or three, one); Partial and Not cleared count the checks it clears today. All of it is fact about the filings, not a rating of the stock.