Company Valuation: Blue Chip Tex Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 156.3 175.1 298.8 251.4 345.6 264.3
Change - 12.04% 70.68% -15.86% 37.46% -23.52%
Enterprise Value (EV) 1 331.7 279.8 380.3 324.3 388.3 279.6
Change - -15.64% 35.89% -14.71% 19.72% -27.99%
P/E 2.69x 9.65x 9.29x 27.6x 66x -26.3x
PBR 0.67x 0.71x 1.09x 0.91x 1.25x 1x
PEG - -0.1x 0.1x -0.4x -1.5x 0x
Capitalization / Revenue 0.07x 0.11x 0.12x 0.1x 0.14x 0.11x
EV / Revenue 0.15x 0.18x 0.16x 0.13x 0.15x 0.11x
EV / EBITDA 2.77x 4.33x 5.16x 8.38x 11.6x 26.8x
EV / EBIT 3.6x 7.15x 8.05x 25x 48.8x -18.6x
EV / FCF 16.7x 3.97x 17.7x 30.7x 11.4x 10.8x
FCF Yield 5.99% 25.2% 5.64% 3.26% 8.78% 9.23%
Dividend per Share 2 1.8 3 3 2 1 -
Rate of return 2.27% 3.38% 1.98% 1.57% 0.57% -
EPS 2 29.51 9.207 16.33 4.628 2.657 -5.11
Distribution rate 6.1% 32.6% 18.4% 43.2% 37.6% -
Net sales 1 2,215 1,561 2,431 2,527 2,556 2,493
EBITDA 1 119.9 64.57 73.7 38.7 33.44 10.44
EBIT 1 92.2 39.16 47.21 13 7.961 -15.07
Net income 1 58.15 18.14 32.18 9.12 5.236 -10.06
Net Debt 1 175.4 104.8 81.45 72.91 42.68 15.26
Reference price 2 79.30 88.85 151.65 127.60 175.40 134.15
Nbr of stocks (in thousands) 1,971 1,971 1,971 1,971 1,971 1,971
Announcement Date 9/1/20 9/1/21 9/1/22 9/4/23 8/28/24 8/29/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.58M
22.89x1.93x15.18x0.76% 1.85B
13.12x - - 6.19% 1.8B
9.88x - - 3.05% 1.08B
27.29x - - - 935M
9.16x - - 5.14% 779M
4.52x - - 3.4% 760M
10.86x - - - 551M
Average 13.96x 1.93x 15.18x 3.71% 968.82M
Weighted average by Cap. 15.30x 1.93x 15.18x 3.58%

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. BLUECHIPT6 Stock
  4. Valuation Blue Chip Tex Industries Limited