Company Valuation: IFGL Refractories Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 11,313 9,296 7,548 19,582 12,598 8,866
Change - -17.82% -18.8% 159.42% -35.67% -29.62%
Enterprise Value (EV) 1 8,834 7,871 7,452 19,475 13,185 9,758
Change - -10.9% -5.32% 161.33% -32.3% -25.99%
P/E 17.2x 12x 9.53x 24x 29.3x 25.6x
PBR 1.27x 1x 0.75x 1.83x 1.14x 0.75x
PEG - 0.7x 4.28x 7.7x -0.6x -1.3x
Capitalization / Revenue 1.11x 0.74x 0.54x 1.19x 0.76x 0.47x
EV / Revenue 0.86x 0.62x 0.54x 1.19x 0.8x 0.52x
EV / EBITDA 5.71x 5.64x 4.95x 12.7x 10.1x 7.32x
EV / EBIT 6.54x 6.65x 6x 16.6x 15.2x 11.7x
EV / FCF 14x -8.18x -5.64x -100x -17.3x -22.7x
FCF Yield 7.15% -12.2% -17.7% -1% -5.79% -4.41%
Dividend per Share 2 2 3.5 3.5 3.5 3.5 2.15
Rate of return 1.27% 2.71% 3.34% 1.29% 2% 1.75%
EPS 2 9.1 10.75 10.99 11.33 5.963 4.813
Distribution rate 22% 32.6% 31.9% 30.9% 58.7% 44.7%
Net sales 1 10,219 12,595 13,865 16,395 16,530 18,943
EBITDA 1 1,548 1,396 1,504 1,531 1,309 1,333
EBIT 1 1,350 1,183 1,243 1,172 865.6 831.9
Net income 1 655.9 774.8 792.1 816.7 429.8 347
Net Debt 1 -2,478 -1,425 -96.17 -107.2 587.5 892.3
Reference price 2 156.95 128.98 104.72 271.68 174.78 123.00
Nbr of stocks (in thousands) 72,079 72,079 72,079 72,079 72,079 72,079
Announcement Date 7/12/21 9/6/22 8/1/23 7/6/24 8/5/25 7/14/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 165M
10.8x0.98x4.98x6.24% 92.28M
Average 10.80x 0.98x 4.98x 6.24% 128.6M
Weighted average by Cap. 10.80x 0.98x 4.98x 6.24%

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. IFGLEXPOR Stock
  4. Valuation IFGL Refractories Limited