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 79,606 119,156 - -
Change - 148.72% -5.44% -21.01% 49.68% - -
Enterprise Value (EV) 1 42,849 106,573 93,081 71,583 105,772 103,171 98,745
Change - 148.72% -12.66% -23.1% 47.76% -2.46% -4.29%
P/E - 30x 24.3x - 27.9x 21.7x 18x
PBR - - 5.04x 3.45x 4.47x 3.8x 3.26x
PEG - - 1.5x - - 0.7x 0.9x
Capitalization / Revenue - 5.5x 4.53x 3.36x 4.32x 3.63x 2.99x
EV / Revenue - 5.5x 4.18x 3.03x 3.84x 3.15x 2.48x
EV / EBITDA - 20.6x 17.2x 13.7x 17.1x 13.8x 10.7x
EV / EBIT - - 17.2x 14.3x 20.9x 15.1x 12.6x
EV / FCF - - 25.3x 32.9x 25.5x 29.9x 22.5x
FCF Yield - - 3.96% 3.04% 3.92% 3.35% 4.45%
Dividend per Share 2 - - - 1.5 3 4 5
Rate of return - - - 0.42% 0.56% 0.75% 0.94%
EPS 2 - 15.84 18.5 - 19 24.5 29.5
Distribution rate - - - - 15.8% 16.3% 16.9%
Net sales 1 - 19,374 22,270 23,660 27,570 32,782 39,874
EBITDA 1 - 5,185 5,426 5,230 6,190 7,464 9,230
EBIT 1 - - 5,419 5,001 5,064 6,816 7,837
Net income 1 2,375 3,556 4,151 3,412 4,254 5,496 6,617
Net Debt 1 - - -7,697 -8,023 -13,384 -15,985 -20,411
Reference price 2 190.95 474.92 449.10 354.75 531.00 531.00 531.00
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 3.8x16.94x0.57% 1.25B
35.38x6.07x22.6x0.76% 122B
34.89x6.54x22.43x1.73% 42.98B
33.36x4.3x15.88x0.11% 31.55B
21.17x1.75x12.91x2.3% 30B
26.32x4.17x13.99x1.41% 29.48B
23.63x3.45x14.88x1% 28.92B
25.92x3.11x13.54x1.45% 28.39B
113.27x7.7x40.51x - 27.13B
27.36x3.53x16.82x1.66% 24.96B
Average 37.92x 4.44x 19.05x 1.22% 36.71B
Weighted average by Cap. 36.82x 4.97x 20.12x 1.16%

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