Company Valuation: Oswal Greentech Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 4,597 5,894 5,136 7,473 9,166 5,128
Change - 28.21% -12.85% 45.5% 22.65% -44.05%
Enterprise Value (EV) 1 3,764 4,991 4,024 6,534 7,353 3,244
Change - 32.59% -19.37% 62.38% 12.53% -55.88%
P/E 9.19x 12.8x 13.6x 117x 107x -8.22x
PBR 0.19x 0.24x 0.21x 0.3x 0.37x 0.22x
PEG - -1.62x -0.8x -1.4x 3.2x 0x
Capitalization / Revenue 4.1x 5.82x 5.63x 8.88x 11.1x 13.9x
EV / Revenue 3.36x 4.93x 4.41x 7.76x 8.91x 8.81x
EV / EBITDA 4.71x 8.46x 7.54x 98.5x 237x -13.2x
EV / EBIT 4.79x 8.63x 7.79x 144x 544x -12.5x
EV / FCF -4.87x 0.96x -0.91x -1.83x 20.5x 0.69x
FCF Yield -20.5% 105% -110% -54.5% 4.88% 146%
Dividend per Share 2 - - 1.5 - - -
Rate of return - - 7.5% - - -
EPS 2 1.948 1.793 1.475 0.2481 0.3322 -2.431
Distribution rate - - 102% - - -
Net sales 1 1,122 1,012 911.9 841.7 825.5 368.1
EBITDA 1 799.3 590.3 533.4 66.32 31.05 -245.3
EBIT 1 786.1 578.4 516.6 45.22 13.52 -259.1
Net income 1 500.2 460.5 378.8 63.72 85.32 -624.2
Net Debt 1 -832.6 -902.8 -1,112 -938.8 -1,812 -1,885
Reference price 2 17.90 22.95 20.00 29.10 35.69 19.97
Nbr of stocks (in thousands) 256,809 256,809 256,809 256,809 256,809 256,809
Announcement Date 8/31/21 9/2/22 8/23/23 7/10/24 9/2/25 9/4/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 47.4M
63.94x - - - 68.62B
12.31x4.33x11.1x3.91% 38.98B
19.16x4.11x16.52x1.28% 29.75B
14.62x3.17x15.16x2.39% 27.15B
8.05x1.47x8.24x4.4% 26.82B
5.51x0.69x1.44x8.98% 26.81B
8.63x3.06x7.13x-.--% 20.44B
9.79x1.91x7.37x4.29% 19.69B
13.6x6.51x17.12x1.6% 19.62B
Average 17.29x 3.16x 10.51x 3.36% 27.79B
Weighted average by Cap. 24.59x 3.17x 10.62x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Oswal Greentech Limited

Historical PBR trend

Valuation ratios - PBR - Oswal Greentech Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Oswal Greentech Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Oswal Greentech Limited

  1. Stock Market
  2. Stocks
  3. OSWALGREEN Stock
  4. Valuation Oswal Greentech Limited