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 26,171 -
Change - 4.32% 72.15% -
Enterprise Value (EV) 14,573 15,202 26,171 26,171
Change - 4.32% 72.15% 0%
P/E 24.3x 18.6x 24x 20.2x
PBR 2.87x 2.74x 4.18x 3.64x
PEG - 0.5x 0.7x 1.1x
Capitalization / Revenue 1.3x 1.33x 2.2x 1.99x
EV / Revenue 0x 0x 2.2x 1.99x
EV / EBITDA 0x 0x 17.6x 15.3x
EV / EBIT 0x 0x 20.1x 17.4x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 20 23 21 22.1
Rate of return 2.39% 2.63% 1.4% 1.47%
EPS 2 34.51 47.06 62.6 74.6
Distribution rate 58% 48.9% 33.5% 29.6%
Net sales 1 11,227 11,400 11,922 13,173
EBITDA 1 1,019 1,213 1,490 1,713
EBIT 1 837.1 1,018 1,299 1,502
Net income 1 600.5 819.8 1,090 1,299
Net Debt - - - -
Reference price 2 837.40 873.55 1,503.85 1,503.85
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.($)
25.07x3.4x16.84x1.15% 15.13B
31.52x3.01x22.8x0.57% 13.46B
20.31x2.42x11.86x0.42% 5.89B
59.54x4.53x43.69x0.32% 2.82B
58.82x12.09x52.6x0.62% 2.08B
17.92x - - 1.62% 967M
Average 35.53x 5.09x 29.56x 0.78% 6.72B
Weighted average by Cap. 30.50x 3.66x 21.94x 0.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ADOR Stock
  4. ADOR Stock
  5. Valuation Ador Welding Limited