Company Valuation: Orient Paper & Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 3,098 5,209 7,299 7,931 8,738 4,853
Change - 68.15% 40.12% 8.66% 10.17% -44.46%
Enterprise Value (EV) 1 3,424 5,974 9,361 10,644 11,928 7,203
Change - 74.44% 56.7% 13.71% 12.07% -39.61%
P/E Ratio 15.5x -11.2x -25.3x 7.99x 140x -8.88x
PBR 0.25x 0.35x 0.47x 0.52x 0.54x 0.32x
PEG - 0x 0.7x -0x -1.5x 0x
Capitalization / Revenue 0.51x 1.17x 1.25x 0.84x 1.05x 0.54x
EV / Revenue 0.56x 1.35x 1.6x 1.13x 1.43x 0.8x
EV / EBITDA 6.98x -18.6x -63.3x 6.5x 18.6x -56.9x
EV / EBIT 19.6x -9.47x -20.8x 8x 52.1x -11.7x
EV / FCF 24.9x -41.8x -7.1x -10.9x -19.6x -10.9x
FCF Yield 4.01% -2.39% -14.1% -9.16% -5.11% -9.16%
Dividend per Share 2 0.5 0.25 0.25 1 0.25 -
Rate of return 3.42% 1.02% 0.73% 2.68% 0.61% -
EPS 2 0.9392 -2.194 -1.361 4.677 0.2934 -2.576
Distribution rate 53.2% -11.4% -18.4% 21.4% 85.2% -
Net sales 1 6,066 4,434 5,857 9,430 8,319 8,958
EBITDA 1 490.7 -320.8 -147.9 1,637 642.1 -126.7
EBIT 1 174.7 -630.8 -449.6 1,330 229 -617.7
Net income 1 199.3 -465.5 -288.8 992.5 62.25 -546.6
Net Debt 1 326.6 764.6 2,062 2,712 3,191 2,350
Reference price 2 14.60 24.55 34.40 37.38 41.18 22.87
Nbr of stocks (in thousands) 212,186 212,186 212,186 212,186 212,186 212,186
Announcement Date 8/4/20 8/2/21 7/15/22 7/14/23 7/8/24 7/31/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.62M
10.57x1.39x9.44x1.89% 5.68B
15.04x0.73x6.62x4.33% 1.65B
18x - - - 1.32B
4.84x - - - 985M
Average 12.11x 1.06x 8.03x 3.11% 1.94B
Weighted average by Cap. 11.77x 1.24x 8.80x 2.44%

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. ORIENTPPR Stock
  4. Valuation Orient Paper & Industries Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!