Valuation ASHUTOSH PAPER MIL

Stocks

Delayed Bombay S.E. 06:02:23 2026-08-17 EDT			5-day change	1st Jan Change
6.700 ^INR	+4.85%		-.--%	-16.35%

09-08	Tridev Infraestates Limited Announces Resignation of Kamya Agarwal from Company Secretary & Compliance Officer, Effective September 8, 2026	CI
08-21	Tridev Infraestates Limited Announces Appointment of Kamya Sonthalia as Company Secretary and Compliance Officer, Effective August 21, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	7.243	11.68	11.29	16.25	44.37	40.46
Change	-	61.26%	-3.35%	43.93%	173.09%	-8.82%
Enterprise Value (EV) ¹	-3.756	11.32	8.466	16.16	44.32	38.6
Change	-	401.41%	-25.21%	90.85%	174.32%	-12.9%
P/E	76.9x	60.7x	-0.55x	2.81x	1,931x	1,412x
PBR	0.15x	0.25x	0.42x	0.5x	1.35x	1.23x
PEG	-	1x	0x	-0x	-19.4x	57.2x
Capitalization / Revenue	0.35x	4.86x	3.86x	4.83x	32.8x	24.3x
EV / Revenue	-0.18x	4.71x	2.9x	4.8x	32.8x	23.2x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-29.5x	45.5x	-0.41x	17.9x	-41.3x	-32.9x
EV / FCF	-0.24x	2.67x	-0.68x	20.2x	-44.7x	-56.9x
FCF Yield	-421%	37.5%	-146%	4.94%	-2.24%	-1.76%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0144	0.0295	-3.152	0.886	0.003522	0.004392
Distribution rate	-	-	-	-	-	-
Net sales ¹	20.42	2.404	2.922	3.363	1.352	1.662
EBITDA	-	-	-	-	-	-
EBIT ¹	0.1272	0.2487	-20.57	0.9008	-1.074	-1.175
Net income ¹	0.0941	0.1923	-20.57	5.782	0.023	0.0287
Net Debt ¹	-11	-0.3604	-2.823	-0.0906	-0.0489	-1.853
Reference price ²	1.110	1.790	1.730	2.490	6.800	6.200
Nbr of stocks (in thousands)	6,525	6,525	6,525	6,525	6,525	6,525
Announcement Date	9/7/21	9/5/22	9/6/23	9/5/24	9/6/25	9/8/26

¹INR in Million²INR

Estimates