Company Valuation: Atam Valves Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025
Market Cap 1 160.9 456.2 2,235 1,925 888.4
Change - 183.59% 389.9% -13.89% -53.84%
Enterprise Value (EV) 1 204.9 508.2 2,305 1,951 1,007
Change - 148.02% 353.51% -15.32% -48.38%
P/E 15.9x 31.4x 27.5x 32.2x 14.1x
PBR 1.61x 4.14x 8.03x 6.2x 2.44x
PEG 0.3x 0.7x 0x -1.3x 2.58x
Capitalization / Revenue 0.88x 2.24x 4.56x 3.66x 1.47x
EV / Revenue 1.12x 2.5x 4.7x 3.71x 1.66x
EV / EBITDA 8.55x 16.2x 21.3x 20x 10.2x
EV / EBIT 11.7x 22x 22.6x 21.3x 10.8x
EV / FCF -42.3x -77.1x -24.1x 70.8x -10.5x
FCF Yield -2.36% -1.3% -4.15% 1.41% -9.5%
Dividend per Share 2 0.5 1 1.5 0.75 0.85
Rate of return 2.56% 1.81% 0.79% 0.45% 1.1%
EPS 2 1.228 1.759 6.93 5.21 5.495
Distribution rate 40.7% 56.8% 21.6% 14.4% 15.5%
Net sales 1 183.3 203.3 490.1 526 605
EBITDA 1 23.97 31.46 108.4 97.5 99.09
EBIT 1 17.44 23.05 101.9 91.47 93.24
Net income 1 8.745 14.52 76.68 58.32 62.99
Net Debt 1 44.01 51.94 69.53 26.84 118.9
Reference price 2 19.50 55.30 190.25 167.90 77.50
Nbr of stocks (in thousands) 8,250 8,250 11,748 11,463 11,463
Announcement Date 9/4/21 9/7/22 9/8/23 9/5/24 9/2/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.93M
32.64x3.84x20.16x1.1% 21.37B
54.99x13.28x39.41x1.46% 21.2B
27.83x3.92x17.5x0.68% 11.22B
17.88x3.7x13.42x3.26% 4.95B
35.38x3.07x15.08x0.64% 2.47B
12.86x - - 3.04% 1.08B
38.36x - - 0.41% 977M
16.38x2.59x9.41x1.84% 943M
Average 29.54x 5.07x 19.16x 1.55% 7.14B
Weighted average by Cap. 37.66x 7.01x 25.34x 1.33%

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