Company Valuation: Jaiprakash Power Ventures Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 22,274 46,604 38,037 104,515 97,662 96,223
Change - 109.23% -18.38% 174.77% -6.56% -1.47%
Enterprise Value (EV) 1 74,229 96,768 85,056 146,665 126,519 122,584
Change - 30.36% -12.1% 72.43% -13.74% -3.11%
P/E 8.44x 44.7x 72.5x 10.3x 16x 28.7x
PBR 0.34x 0.71x 0.57x 1.36x 1.15x 1.08x
PEG - -0.7x -1.5x 0x -0.4x -0.6x
Capitalization / Revenue 0.67x 1.01x 0.66x 1.55x 1.79x 1.73x
EV / Revenue 2.25x 2.09x 1.47x 2.17x 2.32x 2.2x
EV / EBITDA 6.42x 8.66x 7.31x 6.56x 6.71x 8.94x
EV / EBIT 10.9x 15.2x 12.1x 8.28x 8.92x 13.6x
EV / FCF 49x 986x 60.8x 62.8x 12x 43.8x
FCF Yield 2.04% 0.1% 1.64% 1.59% 8.32% 2.29%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.385 0.1522 0.0766 1.487 0.89 0.49
Distribution rate - - - - - -
Net sales 1 33,017 46,246 57,867 67,628 54,622 55,635
EBITDA 1 11,554 11,177 11,637 22,350 18,864 13,716
EBIT 1 6,779 6,383 7,014 17,718 14,189 9,015
Net income 1 2,671 1,075 554.2 10,220 8,136 4,506
Net Debt 1 51,955 50,164 47,020 42,150 28,857 26,361
Reference price 2 3.25 6.80 5.55 15.25 14.25 14.04
Nbr of stocks (in thousands) 6,853,459 6,853,459 6,853,459 6,853,459 6,853,459 6,853,459
Announcement Date 9/4/21 8/27/22 9/5/23 8/10/24 6/11/25 7/7/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.13B
20.8x10.48x15.11x2.17% 27.05B
73.63x18.44x21.91x-.--% 21.97B
27.22x7.73x9.87x1.39% 15.54B
12.31x5.48x8.97x3.03% 7.91B
28.13x4.91x8.48x3.26% 4.08B
Average 32.42x 9.41x 12.87x 1.97% 12.95B
Weighted average by Cap. 36.78x 11.39x 15.01x 1.54%

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. JPPOWER Stock
  4. Valuation Jaiprakash Power Ventures Limited