Company Valuation: Atam Valves Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 160.9 456.2 2,235 1,925 888.4 562.6
Change - 183.59% 389.9% -13.89% -53.84% -36.67%
Enterprise Value (EV) 1 204.9 508.2 2,305 1,951 1,007 697.6
Change - 148.02% 353.51% -15.32% -48.38% -30.74%
P/E 15.9x 31.4x 27.5x 32.2x 14.1x 23.3x
PBR 1.61x 4.14x 8.03x 6.2x 2.44x 1.48x
PEG - 0.7x 0x -1.3x 2.58x -0.4x
Capitalization / Revenue 0.88x 2.24x 4.56x 3.66x 1.47x 1.19x
EV / Revenue 1.12x 2.5x 4.7x 3.71x 1.66x 1.48x
EV / EBITDA 8.55x 16.2x 21.3x 20x 10.2x 14.3x
EV / EBIT 11.7x 22x 22.6x 21.3x 10.8x 16.2x
EV / FCF -42.3x -77.1x -24.1x 70.8x -10.5x -49x
FCF Yield -2.36% -1.3% -4.15% 1.41% -9.5% -2.04%
Dividend per Share 2 0.5 1 1.5 0.75 0.85 0.35
Rate of return 2.56% 1.81% 0.79% 0.45% 1.1% 0.71%
EPS 2 1.228 1.759 6.93 5.21 5.495 2.107
Distribution rate 40.7% 56.8% 21.6% 14.4% 15.5% 16.6%
Net sales 1 183.3 203.3 490.1 526 605 472.9
EBITDA 1 23.97 31.46 108.4 97.5 99.09 48.64
EBIT 1 17.44 23.05 101.9 91.47 93.24 43.13
Net income 1 8.745 14.52 76.68 58.32 62.99 24.15
Net Debt 1 44.01 51.94 69.53 26.84 118.9 135
Reference price 2 19.50 55.30 190.25 167.90 77.50 49.08
Nbr of stocks (in thousands) 8,250 8,250 11,748 11,463 11,463 11,463
Announcement Date 9/4/21 9/7/22 9/8/23 9/5/24 9/2/25 8/29/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.85M
61.29x14.68x43.8x1.28% 23.32B
34.29x3.9x20.32x1.04% 21.47B
28.12x4.01x17.73x0.68% 11.83B
18.03x3.63x13.22x3.07% 4.91B
29.06x2.75x13.34x0.7% 2.25B
12.13x - - 3.16% 1.09B
17.92x2.82x10.23x1.68% 1.04B
Average 28.69x 5.30x 19.77x 1.66% 8.24B
Weighted average by Cap. 40.72x 7.72x 27.35x 1.24%

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. ATAM Stock
  4. Valuation Atam Valves Limited