Company Valuation: Elecon Engineering Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 42,849 106,573 100,778 79,606 97,917 - -
Change - 148.72% -5.44% -21.01% 23% - -
Enterprise Value (EV) 1 42,849 106,573 93,081 71,583 84,724 82,187 78,419
Change - 148.72% -12.66% -23.1% 18.36% -2.99% -4.58%
P/E - 30x 24.3x - 25.7x 18.6x 15.7x
PBR - - 5.04x 3.45x 3.74x 3.17x 2.77x
PEG - - 1.5x - - 0.5x 0.9x
Capitalization / Revenue - 5.5x 4.53x 3.36x 3.69x 3.07x 2.56x
EV / Revenue - 5.5x 4.18x 3.03x 3.19x 2.57x 2.05x
EV / EBITDA - 20.6x 17.2x 13.7x 15.1x 11.5x 8.93x
EV / EBIT - - 17.2x 14.3x 18.9x 12.6x 10.6x
EV / FCF - - 25.3x 32.9x 21.4x 24.8x 19.4x
FCF Yield - - 3.96% 3.04% 4.67% 4.02% 5.15%
Dividend per Share 2 - - - 1.5 3 4 5
Rate of return - - - 0.42% 0.69% 0.92% 1.15%
EPS 2 - 15.84 18.5 - 17 23.5 27.8
Distribution rate - - - - 17.6% 17% 18%
Net sales 1 - 19,374 22,270 23,660 26,521 31,938 38,272
EBITDA 1 - 5,185 5,426 5,230 5,607 7,170 8,780
EBIT 1 - - 5,419 5,001 4,480 6,522 7,387
Net income 1 2,375 3,556 4,151 3,412 3,812 5,268 6,247
Net Debt 1 - - -7,697 -8,023 -13,193 -15,730 -19,498
Reference price 2 190.95 474.92 449.10 354.75 436.35 436.35 436.35
Nbr of stocks (in thousands) 224,400 224,400 224,400 224,400 224,400 - -
Announcement Date 4/25/23 4/19/24 4/24/25 4/15/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 3.19x15.11x0.69% 1.03B
38.99x6.66x24.71x0.69% 134B
29.52x5.53x19.14x2.05% 38.12B
23.14x1.99x14.22x2.02% 33.66B
33.56x4.43x16.75x0.1% 32.99B
24.78x4.14x13.04x1.37% 30.92B
26.89x3.27x14.08x1.4% 28.76B
23.02x3.34x14.36x1.02% 28.07B
113.36x39.16x91.81x0.34% 26.73B
26.27x3.3x16.13x1.72% 24.51B
Average 37.72x 7.50x 23.94x 1.14% 37.86B
Weighted average by Cap. 37.31x 7.29x 24.15x 1.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ELECON Stock
  4. Valuation Elecon Engineering Company Limited