Company Valuation: Narmada Macplast Drip Irrigation Systems Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025
Market Cap 1 19.75 38.4 39.93 36.23 523.7
Change - 94.5% 3.96% -9.26% 1,345.5%
Enterprise Value (EV) 1 20.97 39.95 41.25 42.65 519.7
Change - 90.55% 3.26% 3.38% 1,118.63%
P/E 2,839x 610x 454x 2,016x 9.71x
PBR 0.86x 1.66x 1.71x 1.55x 6.78x
PEG -41x 1x 11.4x -25.3x 0x
Capitalization / Revenue 0.54x 0.31x 0.4x 2x 7.5x
EV / Revenue 0.57x 0.32x 0.41x 2.35x 7.44x
EV / EBITDA 1,120x -268x 228x 237x 47.8x
EV / EBIT -159x -142x 750x 14,215x 48.2x
EV / FCF -183x -69.4x 625x -9.28x -122x
FCF Yield -0.55% -1.44% 0.16% -10.8% -0.82%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.000192 0.001738 0.002428 0.000496 1.488
Distribution rate - - - - -
Net sales 1 36.72 124.6 100.2 18.13 69.84
EBITDA 1 0.0187 -0.149 0.181 0.18 10.88
EBIT 1 -0.1321 -0.282 0.055 0.003 10.77
Net income 1 0.006979 0.063 0.088 0.018 53.92
Net Debt 1 1.221 1.548 1.328 6.416 -4.008
Reference price 2 0.54 1.06 1.10 1.00 14.46
Nbr of stocks (in thousands) 36,230 36,230 36,230 36,230 36,230
Announcement Date 9/7/21 9/9/22 9/9/23 9/6/24 9/4/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.93M
28.27x5.69x19.36x2.48% 21.7B
23.77x3.68x12.19x0.54% 11.16B
57.39x5.17x31.59x0.31% 4.32B
16.32x2.33x11.86x4.96% 1.97B
85.95x1.73x9.5x1.69% 1.91B
6.92x0.82x5x4.88% 1.62B
19.88x1.84x14.38x2.4% 1.03B
Average 34.07x 3.04x 14.84x 2.47% 5.47B
Weighted average by Cap. 31.00x 4.53x 17.32x 1.94%

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. 517431 Stock
  4. Valuation Narmada Macplast Drip Irrigation Systems Ltd.