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 93,339 - -
Change - 148.72% -5.44% -21.01% 17.25% - -
Enterprise Value (EV) 1 42,849 106,573 93,081 71,583 80,146 77,609 73,841
Change - 148.72% -12.66% -23.1% 11.96% -3.17% -4.86%
P/E - 30x 24.3x - 24.5x 17.7x 15x
PBR - - 5.04x 3.45x 3.56x 3.02x 2.64x
PEG - - 1.5x - - 0.5x 0.8x
Capitalization / Revenue - 5.5x 4.53x 3.36x 3.52x 2.92x 2.44x
EV / Revenue - 5.5x 4.18x 3.03x 3.02x 2.43x 1.93x
EV / EBITDA - 20.6x 17.2x 13.7x 14.3x 10.8x 8.41x
EV / EBIT - - 17.2x 14.3x 17.9x 11.9x 10x
EV / FCF - - 25.3x 32.9x 20.2x 23.5x 18.3x
FCF Yield - - 3.96% 3.04% 4.94% 4.26% 5.47%
Dividend per Share 2 - - - 1.5 3 4 5
Rate of return - - - 0.42% 0.72% 0.96% 1.2%
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 2 190.95 474.92 449.10 354.75 415.95 415.95 415.95
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.($)
30.39x5.22x19.04x0.85% 120B
25.91x4.74x16.58x2.32% 33.67B
20.95x1.79x12.9x2.23% 30.46B
29.6x3.96x14.95x0.11% 29.1B
19.79x3.31x10.56x1.61% 26.35B
20.86x3.03x13.06x1.12% 25.44B
23.26x2.84x12.26x1.62% 24.92B
93.28x35.17x76.7x0.41% 24.26B
25.78x3.24x15.84x1.75% 23.79B
Average 32.20x 7.03x 21.32x 1.34% 37.52B
Weighted average by Cap. 31.14x 6.28x 20.19x 1.23%

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