Company Valuation: Hipolin Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 67.48 118.1 157.3 180.5 411 270.9
Change - 74.94% 33.29% 14.71% 127.71% -34.1%
Enterprise Value (EV) 1 48.5 124.2 159.3 184.5 430.2 296.7
Change - 156.07% 28.26% 15.85% 133.13% -31.03%
P/E 28.4x -22.8x -14.1x 2.37x -46.4x -8.26x
PBR 1.09x 2.09x 3.36x 1.47x 3.6x 3.33x
PEG - 0x -0x -0x 0x -0x
Capitalization / Revenue 0.49x 1.06x 1.29x 1.16x 2.08x 1.26x
EV / Revenue 0.35x 1.12x 1.3x 1.19x 2.18x 1.38x
EV / EBITDA -57.3x -22.7x -12.9x -15.4x -36.4x -8.97x
EV / EBIT -13.8x -16.5x -12.3x -14.5x -33.8x -8.72x
EV / FCF 15.6x -17.9x 12.5x -5.41x -30x -12.5x
FCF Yield 6.42% -5.59% 7.98% -18.5% -3.33% -8.02%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.76 -1.654 -3.56 24.36 -2.83 -10.47
Distribution rate - - - - - -
Net sales 1 138.8 111.2 122.2 155.6 197.3 215.6
EBITDA 1 -0.8459 -5.473 -12.34 -11.95 -11.8 -33.08
EBIT 1 -3.506 -7.542 -12.95 -12.7 -12.73 -34.03
Net income 1 2.389 -5.178 -11.14 76.27 -8.861 -32.78
Net Debt 1 -18.98 6.132 1.932 4.033 19.19 25.83
Reference price 2 21.55 37.70 50.25 57.64 131.25 86.50
Nbr of stocks (in thousands) 3,131 3,131 3,131 3,131 3,131 3,131
Announcement Date 10/17/20 9/8/21 9/6/22 6/26/23 9/7/24 9/6/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.46M
38.71x1.62x27.54x2.96% 2.45B
Average 38.71x 1.62x 27.54x 2.96% 1.22B
Weighted average by Cap. 38.71x 1.62x 27.54x 2.96%

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. HIPOLIN6 Stock
  4. Valuation Hipolin Limited