Company Valuation: Arrow Greentech Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 471.9 932.6 1,465 3,859 5,774 7,870
Change - 97.61% 57.1% 163.37% 49.64% 36.29%
Enterprise Value (EV) 1 379.4 851.1 1,408 3,639 5,577 7,010
Change - 124.33% 65.49% 158.36% 53.26% 25.69%
P/E -3.97x 14.6x -15.7x 30x 19.6x 12.5x
PBR 0.62x 1.1x 1.96x 3.97x 4.55x 4.18x
PEG - -0x 0x -0x 0x 0x
Capitalization / Revenue 2.12x 1.78x 4.35x 3.55x 3.89x 3.23x
EV / Revenue 1.7x 1.62x 4.18x 3.35x 3.76x 2.88x
EV / EBITDA -5.05x 8.75x -24.7x 14.4x 11.9x 7.89x
EV / EBIT -3.58x 15.5x -13.9x 19.3x 14.1x 8.58x
EV / FCF -2.04x -7.84x -13x -643x 61.3x 14.2x
FCF Yield -48.9% -12.8% -7.72% -0.16% 1.63% 7.03%
Dividend per Share 2 - - - 1 2 4
Rate of return - - - 0.39% 0.52% 0.77%
EPS 2 -8.43 4.549 -6.62 8.516 19.56 41.83
Distribution rate - - - 11.7% 10.2% 9.56%
Net sales 1 222.6 524 336.7 1,088 1,485 2,434
EBITDA 1 -75.06 97.24 -56.92 252.4 468.1 888.6
EBIT 1 -106 55.04 -101.6 188.4 394.3 817.4
Net income 1 -99.65 64.09 -93.26 122.8 295.1 631.3
Net Debt 1 -92.57 -81.56 -56.7 -219.9 -197.1 -859.9
Reference price 2 33.50 66.20 104.00 255.75 382.70 521.60
Nbr of stocks (in thousands) 14,088 14,088 14,088 15,088 15,088 15,088
Announcement Date 9/5/20 9/4/21 9/6/22 9/1/23 8/24/24 9/16/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 114M
18.68x1.49x9.44x5.52% 21.18B
25.3x2.28x10.95x1.43% 8.69B
9.94x - - 3.57% 1.43B
10.42x - - - 1.4B
14.14x1.07x7.51x2.75% 1.31B
29.11x - - - 1.24B
Average 17.93x 1.61x 9.30x 3.32% 5.05B
Weighted average by Cap. 19.83x 1.69x 9.78x 4.23%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ARROWGREEN Stock
  4. Valuation Arrow Greentech Limited