Valuation Confidence Petroleum India Limited

Stocks

CONFIPET

INE552D01024

Oil & Gas Refining and Marketing

Company Valuation: Confidence Petroleum India Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 4,025 12,227 17,737 17,234 26,671 15,605
Change - 203.74% 45.06% -2.83% 54.76% -41.49%
Enterprise Value (EV) 1 4,213 12,925 18,498 21,248 31,844 21,784
Change - 206.8% 43.11% 14.86% 49.87% -31.59%
P/E 7.95x 25.8x 20.2x 19.2x 25.5x 18.1x
PBR 0.9x 2.38x 2.35x 1.97x 2.26x 1.17x
PEG - -3.91x 0.3x 8.27x 5.96x -0.9x
Capitalization / Revenue 0.37x 1.42x 1.24x 0.78x 0.99x 0.5x
EV / Revenue 0.39x 1.5x 1.3x 0.96x 1.18x 0.69x
EV / EBITDA 3.3x 10.7x 10.1x 9.68x 10.1x 7.88x
EV / EBIT 5.51x 18.8x 15.5x 15.4x 16x 14.6x
EV / FCF -46.8x -42.4x -14.3x -5.05x -16x -9.69x
FCF Yield -2.14% -2.36% -6.97% -19.8% -6.25% -10.3%
Dividend per Share 2 0.075 0.1 0.1 0.1 0.1 0.1
Rate of return 0.51% 0.22% 0.16% 0.16% 0.12% 0.21%
EPS 2 1.85 1.728 3.093 3.165 3.3 2.6
Distribution rate 4.05% 5.79% 3.23% 3.16% 3.03% 3.85%
Net sales 1 10,788 8,631 14,277 22,088 26,985 31,458
EBITDA 1 1,277 1,210 1,833 2,196 3,168 2,764
EBIT 1 764.6 688.1 1,193 1,376 1,990 1,496
Net income 1 524.1 490.7 878.4 898.8 1,014 862.3
Net Debt 1 187.5 698.6 761.3 4,014 5,173 6,179
Reference price 2 14.70 44.65 62.45 60.68 84.00 46.97
Nbr of stocks (in thousands) 273,835 273,835 284,012 284,012 317,514 332,241
Announcement Date 9/4/20 9/7/21 9/9/22 9/8/23 9/7/24 9/8/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 259M
14.46x1.72x7.42x2.52% 679B
20.5x1.69x9.82x0.45% 186B
7.63x0.6x2.79x4.55% 116B
7.14x0.76x5.1x1.13% 101B
8.53x0.69x5.29x1.39% 100B
9.21x0.66x6.79x2.09% 96.91B
10.58x0.31x4.9x6.42% 86.95B
9.53x1.86x4.8x2.57% 80.06B
12.77x1.51x8.39x1.8% 66.73B
Average 11.15x 1.09x 6.14x 2.55% 151.34B
Weighted average by Cap. 12.90x 1.35x 6.78x 2.42%

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. CONFIPET Stock
  4. Valuation Confidence Petroleum India Limited