Company Valuation: Jindal Photo Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 841.2 2,692 2,801 5,590 6,620 10,071
Change - 220% 4.04% 99.62% 18.42% 52.12%
Enterprise Value (EV) 1 1,402 3,293 3,462 6,108 7,183 10,610
Change - 134.8% 5.14% 76.43% 17.6% 47.7%
P/E -18.9x 0.42x 1.68x 2.11x 2.93x -44.2x
PBR 3.36x 0.15x 0.14x 0.25x 0.68x 0.99x
PEG - -0x -0x 0x -0.2x 0x
Capitalization / Revenue 225x 2,012x 35.6x 27.5x 268x 79.9x
EV / Revenue 375x 2,461x 44x 30.1x 291x 84.1x
EV / EBITDA -3,853x -980x 47x 30.7x 347x 87.9x
EV / EBIT -1,660x -857x 47.3x 30.8x 355x 88.3x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4.35 617.8 163 258.9 220.2 -22.21
Distribution rate - - - - - -
Net sales 1 3.743 1.338 78.67 203.2 24.68 126.1
EBITDA 1 -0.364 -3.359 73.63 198.8 20.7 120.6
EBIT 1 -0.845 -3.84 73.14 198.4 20.22 120.2
Net income 1 -44.57 6,337 1,672 2,655 2,259 -227.9
Net Debt 1 561.2 601 661.4 517.6 562.7 538.9
Reference price 2 82.00 262.40 273.00 544.95 645.35 981.70
Nbr of stocks (in thousands) 10,258 10,258 10,258 10,258 10,258 10,258
Announcement Date 9/7/21 9/7/22 9/2/23 9/5/24 7/9/25 8/26/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.59x7.29x - 2% 338B
14.54x10.67x - 1.85% 311B
12.32x - - 1.83% 231B
17.13x6.84x11.38x1.19% 184B
10.09x1.61x - 3.67% 60.96B
11.46x7.99x - 3.69% 30.76B
15.6x5.36x - 3.75% 30.67B
18.07x - - 0.35% 27.53B
6.85x - - 4.42% 25.38B
Average 13.63x 6.63x 11.38x 2.53% 137.82B
Weighted average by Cap. 14.72x 7.90x 11.38x 1.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!