Company Valuation: Jindal Drilling & Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,604 6,916 6,963 18,433 24,144 13,362
Change - 165.61% 0.67% 164.75% 30.98% -44.66%
Enterprise Value (EV) 1 5,896 8,924 8,544 20,661 24,532 12,083
Change - 51.35% -4.26% 141.82% 18.74% -50.75%
P/E -44.3x 10.7x 7.19x 36x 11.2x 6.34x
PBR 0.23x 0.58x 0.53x 1.35x 1.52x 0.73x
PEG - -0x 0.1x -0.8x 0x -2.58x
Capitalization / Revenue 0.65x 1.65x 1.36x 2.99x 2.92x 1.34x
EV / Revenue 1.48x 2.13x 1.67x 3.35x 2.96x 1.21x
EV / EBITDA 10.6x 8.42x 4.87x 10.4x 10.3x 3.17x
EV / EBIT 25.5x 14.2x 7.58x 15.2x 16.5x 5.25x
EV / FCF 6.88x -15.5x 67.3x 171x -9.49x 21.3x
FCF Yield 14.5% -6.44% 1.48% 0.58% -10.5% 4.7%
Dividend per Share 2 0.5 0.5 0.5 0.5 1 1
Rate of return 0.56% 0.21% 0.21% 0.08% 0.12% 0.22%
EPS 2 -2.03 22.24 33.43 17.65 74.5 72.67
Distribution rate -24.6% 2.25% 1.5% 2.83% 1.34% 1.38%
Net sales 1 3,979 4,199 5,122 6,170 8,280 9,966
EBITDA 1 553.9 1,060 1,753 1,993 2,378 3,808
EBIT 1 231.4 627.5 1,127 1,358 1,488 2,302
Net income 1 -58.73 644.7 968.8 511.4 2,159 2,106
Net Debt 1 3,292 2,007 1,581 2,227 387.6 -1,279
Reference price 2 89.85 238.65 240.25 636.05 833.10 461.05
Nbr of stocks (in thousands) 28,981 28,981 28,981 28,981 28,981 28,981
Announcement Date 9/6/21 8/30/22 8/5/23 8/6/24 8/6/25 8/24/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.19x5.37x12.16x4.34% 25.17B
7.09x0.86x3.4x4.71% 7.44B
72.98x3.13x10.08x4.3% 7.44B
21.08x2.76x7.84x-.--% 6.61B
27.34x3x13.01x-.--% 6.11B
24.7x3.9x8.2x2.76% 5.32B
15.55x0.55x5.32x2.9% 5.07B
-255.8x1.16x6.04x3.13% 4.88B
-69.84x1.53x6.91x2.22% 4.62B
Average -15.52x 2.47x 8.11x 2.7% 8.07B
Weighted average by Cap. -0.35x 3.27x 9.22x 3.18%

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. JINDRILL Stock
  4. JINDRILL Stock
  5. Valuation Jindal Drilling & Industries Limited