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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.27M
27.71x5.57x18.97x2.53% 21.31B
24.52x3.75x12.65x0.53% 11.53B
65.32x5.43x33.83x0.32% 3.76B
87.38x1.75x9.58x1.67% 1.9B
14.38x1.9x9.18x6% 1.85B
6.34x0.79x4.79x5.32% 1.48B
21.14x1.99x15.57x2.26% 1.1B
Average 35.26x 3.03x 14.94x 2.66% 5.37B
Weighted average by Cap. 31.31x 4.49x 17.16x 2%

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.