Company Valuation: Belding India Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 52.2 42.54 71.25 299.2 104.8 198.2
Change - -18.5% 67.48% 319.9% -64.98% 89.14%
Enterprise Value (EV) 1 89.43 89.45 112.9 341.3 121.9 191.1
Change - 0.03% 26.25% 202.18% -64.28% 56.78%
P/E 11.3x 11.1x 7.76x 181x 48.2x 81.9x
PBR 1.2x 0.9x 1.26x 5.15x 1.74x 3.16x
PEG - -0.6x 0x -2.2x 1.5x 7.3x
Capitalization / Revenue 0.17x 0.16x 0.24x 1.17x 0.41x 0.94x
EV / Revenue 0.28x 0.34x 0.38x 1.33x 0.47x 0.9x
EV / EBITDA 7.29x 8.86x 5.83x 52.9x 15.9x 35.3x
EV / EBIT 9.19x 13.8x 6.77x 78.5x 19.9x 46.7x
EV / FCF 46.5x -11.3x 24.9x -329x 5.66x 26.6x
FCF Yield 2.15% -8.89% 4.02% -0.3% 17.7% 3.75%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 5.32 4.4 10.56 1.9 2.5 2.78
Distribution rate - - - - - -
Net sales 1 314.7 260.6 297.3 256.5 258.2 211.6
EBITDA 1 12.27 10.1 19.37 6.454 7.67 5.422
EBIT 1 9.732 6.47 16.67 4.345 6.13 4.096
Net income 1 4.636 3.822 9.185 1.657 2.178 2.411
Net Debt 1 37.23 46.91 41.69 42.09 17.13 -7.044
Reference price 2 60.00 48.90 81.90 343.90 120.44 227.80
Nbr of stocks (in thousands) 870 870 870 870 870 870
Announcement Date 9/5/20 9/3/21 9/6/22 9/5/23 9/3/24 9/6/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 151M
17.79x1.55x10.45x1.28% 16.7B
16.23x1.36x8.65x1.2% 12.95B
16.84x1.69x10.34x2.43% 12.27B
18.19x2.14x10.24x1.58% 11.13B
18.48x1.17x8.59x2.92% 8.84B
14.09x1.15x7.86x1.81% 4.99B
13.89x - - 2.94% 3.88B
16.12x2.14x9.26x5.65% 2.93B
Average 16.45x 1.60x 9.34x 2.48% 8.2B
Weighted average by Cap. 16.98x 1.58x 9.59x 2%

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. 513307 Stock
  4. Valuation Belding India Limited