Company Valuation: Disha Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 73.16 164.6 151.9 112.1 144.9 142.5
Change - 125% -7.73% -26.16% 29.22% -1.67%
Enterprise Value (EV) 1 71.81 194.8 174.2 112.1 149.8 141.1
Change - 171.24% -10.55% -35.63% 33.55% -5.76%
P/E 16.7x 81.2x 38.9x 3.71x -25.6x -487x
PBR 0.61x 0.57x 0.44x - 0.38x 0.61x
PEG - -1.5x 0.4x 0x 0x 5.1x
Capitalization / Revenue 1.84x 8.82x 3.46x 7.97x 446x 9.9x
EV / Revenue 1.81x 10.4x 3.97x 7.97x 461x 9.8x
EV / EBITDA - - - - - -
EV / EBIT 16.4x 92.6x 39.1x -43.4x -29.5x -81.8x
EV / FCF -7.66x -7x 72.3x 9.88x 28.7x 14.4x
FCF Yield -13% -14.3% 1.38% 10.1% 3.49% 6.96%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.5995 0.2772 0.5343 4.134 -0.7748 -0.04
Distribution rate - - - - - -
Net sales 1 39.76 18.66 43.89 14.07 0.3249 14.4
EBITDA - - - -2.578 -5.069 -1.716
EBIT 1 4.388 2.103 4.455 -2.584 -5.08 -1.726
Net income 1 4.386 2.028 3.908 30.24 -5.668 -0.2744
Net Debt 1 -1.347 30.17 22.36 - 4.85 -1.367
Reference price 2 10.00 22.50 20.76 15.33 19.81 19.48
Nbr of stocks (in thousands) 7,316 7,316 7,316 7,316 7,316 7,316
Announcement Date 9/7/21 9/5/22 9/4/23 8/31/24 9/2/25 8/31/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.66M
17.03x2.59x8.51x3.46% 210B
29.57x7.34x16.21x1.51% 153B
24.72x3.96x13.93x2.32% 123B
63.2x4.51x42.06x0.41% 41.88B
11.63x1.76x6.05x3.98% 26.43B
19.66x2.58x13.09x1.06% 21.65B
10.34x1.17x7.62x7.07% 13.65B
18.48x3.53x8.71x3.15% 13.38B
Average 24.33x 3.43x 14.52x 2.87% 66.99B
Weighted average by Cap. 24.73x 4.16x 13.94x 2.53%

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. DRL6 Stock
  4. Valuation Disha Resources Limited