Company Valuation: Haldyn Glass Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,712 2,290 3,376 7,934 4,740 3,867
Change - 33.75% 47.44% 134.99% -40.25% -18.41%
Enterprise Value (EV) 1 1,391 2,095 3,644 9,147 6,008 4,991
Change - 50.61% 73.88% 151.06% -34.32% -16.92%
P/E 22.9x 19.4x 12.6x 32.4x 25.3x 15.7x
PBR 1.19x 1.49x 1.9x 3.98x 2.2x 1.65x
PEG - 0.3x 0x -3.84x -1.1x 0.5x
Capitalization / Revenue 0.96x 1.08x 1.05x 2.62x 1.23x 0.82x
EV / Revenue 0.78x 0.98x 1.14x 3.02x 1.56x 1.06x
EV / EBITDA 7.25x 12.9x 12.2x 21.6x 10.6x 7.4x
EV / EBIT 13.7x 20.6x 15.7x 37.1x 20.9x 13.1x
EV / FCF 8.03x -61.4x -14.8x -16.2x -25.7x 12.8x
FCF Yield 12.4% -1.63% -6.74% -6.18% -3.89% 7.8%
Dividend per Share 2 0.6 0.6 0.7 0.7 0.7 0.7
Rate of return 1.88% 1.41% 1.11% 0.47% 0.79% 0.97%
EPS 2 1.39 2.2 4.98 4.56 3.49 4.58
Distribution rate 43.2% 27.3% 14.1% 15.4% 20.1% 15.3%
Net sales 1 1,779 2,128 3,204 3,024 3,855 4,698
EBITDA 1 191.8 162.1 297.7 423 564.3 674.8
EBIT 1 101.6 101.5 232.6 246.3 288 381.8
Net income 1 74.9 118.2 269.2 245.7 188.1 247.7
Net Debt 1 -320.7 -194.4 267.4 1,214 1,268 1,124
Reference price 2 31.85 42.60 62.81 147.60 88.19 71.95
Nbr of stocks (in thousands) 53,752 53,752 53,752 53,752 53,752 53,752
Announcement Date 9/1/21 8/24/22 8/22/23 8/28/24 8/22/25 8/11/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 72.18M
15.34x1.42x8.68x5.66% 21.22B
20.25x3.17x8.93x3.03% 19.88B
18.37x1.52x10.43x1.25% 16.97B
19.1x1.84x11.24x2.18% 13.77B
15.85x1.25x8.28x1.2% 12.42B
19.1x2.26x10.74x1.46% 11.94B
28x1.09x8.13x2.82% 8.72B
23.81x2.23x10.75x1.54% 8.04B
Average 19.98x 1.85x 9.65x 2.39% 12.56B
Weighted average by Cap. 19.15x 1.90x 9.58x 2.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Haldyn Glass Limited

Historical PBR trend

Valuation ratios - PBR - Haldyn Glass Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Haldyn Glass Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Haldyn Glass Limited

  1. Stock Market
  2. Stocks
  3. HALDYNGL Stock
  4. Valuation Haldyn Glass Limited