Company Valuation: National Plastic Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 223.7 337.3 340.8 588.4 497 361.6
Change - 50.82% 1.03% 72.65% -15.53% -27.24%
Enterprise Value (EV) 1 665.7 801.5 736.2 873.1 750.7 601.2
Change - 20.4% -8.15% 18.59% -14.02% -19.92%
P/E 9.42x 12x 7.85x 3.55x 13.2x 10.5x
PBR 0.75x 1.06x 0.94x 1.55x 1.19x 0.79x
PEG - 0.6x 0.1x 0x -0.2x -1.35x
Capitalization / Revenue 0.29x 0.41x 0.3x 0.6x 0.51x 0.35x
EV / Revenue 0.87x 0.97x 0.66x 0.89x 0.77x 0.58x
EV / EBITDA 10.2x 10.8x 6.25x 8.5x 8.5x 5.69x
EV / EBIT 14.8x 16.7x 8.1x 11.5x 11.9x 7.83x
EV / FCF -18x -17.2x 13.9x 6.82x 37.1x -26.4x
FCF Yield -5.56% -5.8% 7.21% 14.7% 2.69% -3.78%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2.6 3.09 4.755 18.18 4.11 3.79
Distribution rate - - - - - -
Net sales 1 764.5 826.4 1,120 983.8 969.5 1,030
EBITDA 1 65.25 74.2 117.9 102.7 88.36 105.7
EBIT 1 45.1 48.03 90.87 76.11 62.97 76.8
Net income 1 23.76 28.25 43.41 16.16 37.55 34.61
Net Debt 1 442 464.2 395.4 284.7 253.7 239.5
Reference price 2 24.50 36.95 37.33 64.45 54.44 39.61
Nbr of stocks (in thousands) 9,130 9,130 9,130 9,130 9,130 9,130
Announcement Date 6/28/21 7/25/22 7/21/23 6/18/24 6/18/25 8/27/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.75M
14.69x1.65x10.03x5.83% 1.34B
5.92x0.52x2.94x8.49% 1.33B
9.19x - - - 620M
29.54x - - - 604M
23.54x - - 1.24% 575M
44.68x2.27x17.22x - 493M
Average 21.26x 1.48x 10.07x 5.19% 709.47M
Weighted average by Cap. 17.46x 1.27x 8.17x 6.11%

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. NATPLAS6 Stock
  4. Valuation National Plastic Industries Limited