Company Valuation: Ador Welding Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2025 2026 2027 2028
Market Cap 1 14,573 15,202 25,760 -
Change - 4.32% 69.45% -
Enterprise Value (EV) 14,573 15,202 25,760 25,760
Change - 4.32% 69.45% 0%
P/E 24.3x 18.6x 23.7x 19.2x
PBR 2.87x 2.74x 4.11x 3.57x
PEG - 0.5x 0.7x 0.8x
Capitalization / Revenue 1.3x 1.33x 1.98x 1.73x
EV / Revenue 0x 0x 1.98x 1.73x
EV / EBITDA 0x 0x 15.9x 12.8x
EV / EBIT 0x 0x 18.2x 14.5x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 20 23 21 22.1
Rate of return 2.39% 2.63% 1.42% 1.49%
EPS 2 34.51 47.06 62.4 77.2
Distribution rate 58% 48.9% 33.7% 28.6%
Net sales 1 11,227 11,400 12,999 14,884
EBITDA 1 1,019 1,213 1,625 2,009
EBIT 1 837.1 1,018 1,417 1,771
Net income 1 600.5 819.8 1,122 1,426
Net Debt - - - -
Reference price 2 837.40 873.55 1,480.20 1,480.20
Nbr of stocks (in thousands) 17,403 17,403 17,403 -
Announcement Date 5/6/25 4/29/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.72x - - 1.42% 275M
31.34x5.38x19.17x0.85% 123B
32.21x5.03x19.2x1.66% 91.21B
31.21x3.59x20.61x0.65% 69.59B
43.58x6.82x30.04x1.76% 63.66B
35.02x7.25x21.21x-.--% 52.03B
23.07x1.98x14.28x2.04% 33.57B
23.97x4.4x16.59x0.09% 32.67B
23.4x4.5x15.46x2.56% 32.81B
23.43x3.38x14.56x1% 28.25B
Average 29.10x 4.70x 19.01x 1.2% 53B
Weighted average by Cap. 31.41x 5.00x 19.93x 1.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ador Welding Limited

Historical PBR trend

Valuation ratios - PBR - Ador Welding Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ador Welding Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ador Welding Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Ador Welding Limited
  1. Stock Market
  2. Stocks
  3. ADOR Stock
  4. Valuation Ador Welding Limited