Company Valuation: Pan Electronics (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 19.8 25.24 128.6 120.8 147.4 273
Change - 27.47% 409.51% -6.03% 21.98% 85.21%
Enterprise Value (EV) 1 210.8 223.3 374.7 421.9 481.4 635.4
Change - 5.93% 67.8% 12.59% 14.11% 31.98%
P/E -0.88x 0.75x -3.46x -2.62x -4.05x -7.29x
PBR 0.26x -0.23x -0.89x -0.63x -0.65x -1.03x
PEG - -0x 0x -0.1x 0.2x -2.55x
Capitalization / Revenue - - 5,830,013x 6,376,805x 7,247,410x 5,656,390x
EV / Revenue - - - - - -
EV / EBITDA -17.1x -20.8x -16.2x -14.7x -24.6x -28.9x
EV / EBIT -11.1x -12.6x -11.7x -10.8x -16.4x -19.8x
EV / FCF -4.38x -5.59x -11.2x -12.5x -23.9x -47.7x
FCF Yield -22.8% -17.9% -8.9% -8% -4.19% -2.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.643 8.45 -9.28 -11.51 -9.1 -9.36
Distribution rate - - - - - -
Net sales - - 22.06 18.95 20.34 48.26
EBITDA 1 -12.35 -10.74 -23.17 -28.64 -19.57 -21.95
EBIT 1 -18.94 -17.73 -32.13 -39.17 -29.42 -32.1
Net income 1 -22.57 33.8 -37.12 -46.04 -36.4 -37.43
Net Debt 1 191 198.1 246.1 301 334 362.4
Reference price 2 4.95 6.31 32.15 30.21 36.85 68.25
Nbr of stocks (in thousands) 4,000 4,000 4,000 4,000 4,000 4,000
Announcement Date 1/22/21 10/9/21 9/2/22 9/4/23 9/2/24 9/2/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.1M
32.88x5.91x18.31x0.67% 188B
14.45x0.31x7.13x3.52% 109B
30.09x11.87x25.26x0.41% 98.02B
45.12x7.17x23.43x0.83% 92.42B
21.26x1.22x13.71x0.53% 68.73B
72.85x7.08x34.4x0.23% 66.92B
18.66x3.15x11.99x1.44% 58.84B
34.01x7.7x23.5x1.19% 40.81B
33.07x1.83x20.23x-.--% 35.11B
Average 33.60x 5.14x 19.77x 0.98% 75.81B
Weighted average by Cap. 32.79x 5.40x 19.10x 1.07%

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. PANELEC6 Stock
  4. Valuation Pan Electronics (India) Limited