Company Valuation: FGP Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 20.22 96.47 63.52 77.79 106.9 109.1
Change - 377.06% -34.16% 22.47% 37.46% 2%
Enterprise Value (EV) 1 -5.556 73.68 35.86 47.77 76.82 73.49
Change - 1,426.2% -51.33% 33.19% 60.83% -4.34%
P/E 767x 10.3x -7.94x 29.9x -300x 153x
PBR 0.68x 2.46x 2.04x 2.31x 3.2x 3.19x
PEG - 0x 0x -0x 3x -1x
Capitalization / Revenue 11.8x 68.4x 38.3x 39.7x 46.3x 5.55x
EV / Revenue -3.25x 52.3x 21.6x 24.4x 33.3x 3.74x
EV / EBITDA 0.77x -14.7x -5.1x -9.37x -28.8x -15.4x
EV / EBIT 0.77x -14.5x -5.06x -9.26x -28x -15.1x
EV / FCF 1.81x -4.69x 5.31x -16.3x -52.2x -29.3x
FCF Yield 55.2% -21.3% 18.8% -6.15% -1.92% -3.41%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.002217 0.79 -0.6729 0.2186 -0.03 0.06
Distribution rate - - - - - -
Net sales 1 1.71 1.41 1.658 1.958 2.308 19.67
EBITDA 1 -7.2 -5.006 -7.032 -5.098 -2.671 -4.77
EBIT 1 -7.261 -5.073 -7.091 -5.161 -2.748 -4.852
Net income 1 0.0264 9.458 -8.004 2.6 -0.328 0.728
Net Debt 1 -25.78 -22.78 -27.66 -30.03 -30.11 -35.59
Reference price 2 1.70 8.11 5.34 6.54 8.99 9.17
Nbr of stocks (in thousands) 11,895 11,895 11,895 11,895 11,895 11,895
Announcement Date 8/30/21 9/1/22 8/26/23 8/14/24 6/3/25 7/2/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.34M
15.91x5x13.46x3.19% 45.28B
21.05x4.29x17.61x1.19% 31.01B
8.63x1.5x7.64x4.09% 30.36B
5.65x0.62x1.28x8.91% 27B
14.4x3.12x14.94x2.44% 25.69B
15.25x6.85x18.39x1.4% 21.48B
9.06x2.34x7.19x3.85% 21.36B
Average 12.85x 3.39x 11.50x 3.58% 25.27B
Weighted average by Cap. 13.25x 3.46x 11.65x 3.57%

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. FGP Stock
  4. Valuation FGP Limited