Company Valuation: Indian Acrylics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,342 1,597 1,131 1,632 886.4 487.2
Change - 18.95% -29.15% 44.26% -45.69% -45.04%
Enterprise Value (EV) 1 3,393 3,185 2,609 3,413 2,621 2,643
Change - -6.13% -18.09% 30.84% -23.21% 0.84%
P/E 21.6x -2.1x 5.81x -3.02x -2.87x -2.02x
PBR 0.9x 2.2x 1.23x 4.01x 8.79x -3.94x
PEG - 0x -0x 0x 0.1x 0.1x
Capitalization / Revenue 0.25x 0.26x 0.12x 0.3x 0.23x 0.14x
EV / Revenue 0.64x 0.51x 0.29x 0.62x 0.67x 0.74x
EV / EBITDA 5.77x -14.5x 3.81x -30.9x -218x 70.5x
EV / EBIT 9.51x -7.14x 4.76x -14.1x -20.3x -36.3x
EV / FCF -27.2x 4.41x 37.9x -39.9x -38.1x -8.52x
FCF Yield -3.68% 22.7% 2.64% -2.51% -2.63% -11.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.46 -5.622 1.439 -3.994 -2.282 -1.78
Distribution rate - - - - - -
Net sales 1 5,269 6,196 9,068 5,507 3,931 3,562
EBITDA 1 588.4 -219.7 684.7 -110.6 -12.04 37.49
EBIT 1 356.9 -446.3 547.8 -242.5 -129.3 -72.73
Net income 1 62.8 -760.8 194.7 -540.5 -308.7 -240.9
Net Debt 1 2,050 1,588 1,477 1,781 1,735 2,156
Reference price 2 9.920 11.800 8.360 12.060 6.550 3.600
Nbr of stocks (in thousands) 135,322 135,322 135,322 135,322 135,322 135,322
Announcement Date 8/27/21 8/31/22 8/25/23 8/22/24 9/1/25 9/2/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.19M
10.13x0.56x5.97x3.55% 4.11B
13.94x - - - 1.62B
66.88x2.7x12.93x0.75% 1.54B
31.2x4.75x25.1x1.25% 826M
Average 30.54x 2.67x 14.67x 1.85% 1.62B
Weighted average by Cap. 23.82x 1.60x 10.06x 2.59%

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. INDIANACRY6 Stock
  4. Valuation Indian Acrylics Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!