Company Valuation: Gujarat Poly Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 40.53 64.12 262.1 258 504.7 725.3
Change - 58.23% 308.67% -1.57% 95.66% 43.71%
Enterprise Value (EV) 1 20.2 37.18 234.7 251 487.9 710.3
Change - 84.05% 531.1% 6.94% 94.4% 45.59%
P/E 3.34x 6.52x 16.1x 4.87x 23.4x 33.8x
PBR -6.08x 16.8x 13.3x 3.61x 5.45x 6.43x
PEG - -0.3x 0.2x 0x -0.4x -50.33x
Capitalization / Revenue 0.3x 0.47x 1.71x 1.61x 2.98x 4.08x
EV / Revenue 0.15x 0.27x 1.53x 1.57x 2.88x 3.99x
EV / EBITDA 1.62x 3.87x 14.6x 24.8x 38.4x 39.1x
EV / EBIT 1.8x 4.55x 16x 28.6x 42.1x 41.6x
EV / FCF 0.88x 44.8x -16.9x 33.7x 24.9x -132x
FCF Yield 114% 2.23% -5.93% 2.97% 4.01% -0.76%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.42 1.15 1.909 6.197 2.525 2.509
Distribution rate - - - - - -
Net sales 1 136 136.1 152.9 159.7 169.2 177.9
EBITDA 1 12.48 9.613 16.08 10.14 12.7 18.19
EBIT 1 11.2 8.173 14.7 8.785 11.58 17.08
Net income 1 12.17 9.865 16.32 52.99 21.59 21.45
Net Debt 1 -20.32 -26.94 -27.38 -6.984 -16.82 -14.99
Reference price 2 4.74 7.50 30.65 30.17 59.03 84.83
Nbr of stocks (in thousands) 8,550 8,550 8,550 8,550 8,550 8,550
Announcement Date 8/3/20 8/9/21 7/28/22 7/27/23 7/26/24 7/10/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.74M
36.25x6.48x20.17x0.61% 205B
56.05x8.93x29.23x0.67% 115B
35.22x13.18x26.31x0.38% 104B
13.84x0.3x6.77x3.71% 106B
100.38x9.81x47.95x0.16% 87.94B
21.92x1.28x14.15x0.46% 71.28B
54.66x11.93x36.29x0.72% 64.48B
82.79x9.77x41.47x0.01% 65.68B
18.51x3.18x12.04x1.49% 58.42B
Average 46.63x 7.21x 26.04x 0.91% 87.79B
Weighted average by Cap. 44.93x 7.19x 25.00x 0.93%

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. GUJARATPO6 Stock
  4. Valuation Gujarat Poly Electronics Limited