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 98,209 - -
Change - 148.72% -5.44% -21.01% 23.37% - -
Enterprise Value (EV) 1 42,849 106,573 93,081 71,583 85,016 82,479 78,711
Change - 148.72% -12.66% -23.1% 18.76% -2.98% -4.57%
P/E - 30x 24.3x - 25.7x 18.6x 15.7x
PBR - - 5.04x 3.45x 3.75x 3.17x 2.78x
PEG - - 1.5x - - 0.5x 0.9x
Capitalization / Revenue - 5.5x 4.53x 3.36x 3.7x 3.07x 2.57x
EV / Revenue - 5.5x 4.18x 3.03x 3.21x 2.58x 2.06x
EV / EBITDA - 20.6x 17.2x 13.7x 15.2x 11.5x 8.96x
EV / EBIT - - 17.2x 14.3x 19x 12.6x 10.7x
EV / FCF - - 25.3x 32.9x 21.5x 24.9x 19.5x
FCF Yield - - 3.96% 3.04% 4.66% 4.01% 5.13%
Dividend per Share 2 - - - 1.5 3 4 5
Rate of return - - - 0.42% 0.69% 0.91% 1.14%
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 2 190.95 474.92 449.10 354.75 437.65 437.65 437.65
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.($)
39.46x6.73x24.98x0.68% 135B
29.7x5.6x19.25x2.03% 38.67B
23.48x2.02x14.44x1.99% 34.15B
34.29x4.53x17.1x0.1% 33.74B
23.74x3.92x12.41x1.45% 29.58B
23.32x3.38x14.58x1.01% 28.44B
119.39x41.28x96.8x0.32% 28.17B
26.26x3.19x13.75x1.43% 28.09B
Average 39.95x 8.83x 26.66x 1.13% 44.53B
Weighted average by Cap. 39.06x 7.90x 25.52x 1.02%

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. ELECON Stock
  5. Valuation Elecon Engineering Company Limited