Company Valuation: Ecoplast Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 225.4 283.4 240 872.2 2,033 1,383
Change - 25.68% -15.3% 263.44% 133.07% -31.98%
Enterprise Value (EV) 1 311.4 418.4 228.5 863.4 1,802 1,329
Change - 34.35% -45.39% 277.93% 108.7% -26.26%
P/E 111x -16.2x 5.4x 9.51x 21.2x 15.8x
PBR 0.71x 0.95x 0.72x 2.08x 2.37x 1.16x
PEG - 0x -0x 0x -2.34x -1.73x
Capitalization / Revenue 0.3x 0.3x 0.25x 0.77x 1.61x 0.63x
EV / Revenue 0.41x 0.44x 0.24x 0.76x 1.42x 0.6x
EV / EBITDA 9.37x 94.1x 4.07x 6.8x 15.1x 7.46x
EV / EBIT 52.4x -21.2x 6.72x 8.22x 19.5x 10.4x
EV / FCF 7.39x -11.9x 2.5x -49.8x -36.6x -21x
FCF Yield 13.5% -8.4% 40% -2.01% -2.73% -4.76%
Dividend per Share 2 - - 1.5 3 - -
Rate of return - - 1.88% 1.03% - -
EPS 2 0.6767 -5.83 14.82 30.58 27.81 25.27
Distribution rate - - 10.1% 9.81% - -
Net sales 1 756.6 941.8 962.3 1,134 1,266 2,211
EBITDA 1 33.25 4.445 56.07 126.9 119.6 178.1
EBIT 1 5.947 -19.78 34 105 92.19 127.5
Net income 1 2.03 -17.49 44.45 91.73 84.57 120.1
Net Debt 1 85.96 135 -11.54 -8.831 -231 -54.03
Reference price 2 75.15 94.45 80.00 290.75 588.50 400.30
Nbr of stocks (in thousands) 3,000 3,000 3,000 3,000 3,455 3,455
Announcement Date 8/3/21 8/22/22 8/1/23 7/18/24 7/10/25 8/11/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.74M
13.63x1.34x8.15x6.18% 19.55B
23.41x2.08x10.04x1.56% 7.94B
64.45x - - - 2.28B
14.32x1.14x7.69x2.75% 1.47B
10.1x1.56x8.23x3.47% 1.47B
10.42x - - - 1.41B
Average 22.72x 1.53x 8.52x 3.49% 4.88B
Weighted average by Cap. 19.04x 1.53x 8.62x 4.68%

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. ECOPLAST6 Stock
  4. Valuation Ecoplast Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!