Company Valuation: GHCL Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 52,209 48,132 42,430 58,875 38,023 35,516 -
Change - -7.81% -11.85% 38.76% -35.42% -6.59% -
Enterprise Value (EV) 1 52,209 48,132 42,430 52,522 27,921 22,546 46,099
Change - -7.81% -11.85% 23.79% -46.84% -19.25% 104.47%
P/E 8.09x 4.19x 5.32x 9.41x 8.43x 5.99x 5.34x
PBR - - 1.42x 1.68x 1.09x 0.89x 0.78x
PEG - 0.1x -0.2x -0.4x -0.4x 0.2x 0.4x
Capitalization / Revenue 1.38x 1.06x 1.23x 1.85x 1.24x 1.05x 0.98x
EV / Revenue 1.38x 1.06x 1.23x 1.65x 0.91x 0.67x 1.27x
EV / EBITDA 5.33x 3.25x 5.01x 6x 4.05x 2.45x 4.31x
EV / EBIT - - - 6.87x 4.83x 2.9x 4.98x
EV / FCF - - - 16.3x 6.59x 4.87x -2.09x
FCF Yield - - - 6.15% 15.2% 20.5% -47.8%
Dividend per Share 2 - - - 12 12 15 15
Rate of return - - - 1.95% 2.84% 3.8% 3.8%
EPS 2 67.68 120.1 83.33 65.34 50.15 65.8 73.8
Distribution rate - - - 18.4% 23.9% 22.8% 20.3%
Net sales 1 37,784 45,454 34,465 31,835 30,642 33,769 36,269
EBITDA 1 9,790 14,810 8,475 8,760 6,887 9,185 10,699
EBIT 1 - - - 7,644 5,779 7,783 9,261
Net income 1 6,467 11,416 7,939 6,242 4,725 6,026 6,763
Net Debt 1 - - - -6,353 -10,101 -12,970 10,583
Reference price 2 547.55 503.55 443.25 614.85 423.00 394.25 394.25
Nbr of stocks (in thousands) 95,351 95,586 95,724 95,755 89,888 90,084 -
Announcement Date 4/30/22 4/29/23 5/6/24 5/8/25 5/5/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.75x0.63x2.3x3.96% 358M
30.97x7.08x18.1x1.27% 234B
28.4x4.38x14.11x2.09% 125B
30.08x3.65x18.71x0.96% 80.88B
19.45x6.93x30.79x3.8% 73.24B
90.77x6.68x15.56x2.36% 68.08B
86.53x1.28x8.95x6% 36.85B
10.53x1.03x5.38x2.78% 31.74B
15.33x1.75x10.3x2.64% 24.43B
17.35x0.86x6.02x4.1% 24.7B
Average 33.52x 3.43x 13.02x 3% 69.91B
Weighted average by Cap. 35.99x 5.16x 16.78x 2.22%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GHCL Limited

Historical PBR trend

Valuation ratios - PBR - GHCL Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GHCL Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GHCL Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - GHCL Limited
  1. Stock Market
  2. Stocks
  3. GHCL Stock
  4. Valuation GHCL Limited