Company Valuation: Pan Electronics (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 25.24 128.6 120.8 147.4 273 163.9
Change - 409.51% -6.03% 21.98% 85.21% -39.96%
Enterprise Value (EV) 1 223.3 374.7 421.9 481.4 635.4 550.6
Change - 67.8% 12.59% 14.11% 31.98% -13.34%
P/E 0.75x -3.46x -2.62x -4.05x -7.29x -7.87x
PBR -0.23x -0.89x -0.63x -0.65x -1.03x -0.58x
PEG - 0x -0.1x 0.2x -2.55x 0.2x
Capitalization / Revenue - 5,830,013x 6,376,805x 7,247,410x 5,656,390x 4,924,445x
EV / Revenue - - - - - -
EV / EBITDA -20.8x -16.2x -14.7x -24.6x -28.9x -81.9x
EV / EBIT -12.6x -11.7x -10.8x -16.4x -19.8x -31.5x
EV / FCF -5.59x -11.2x -12.5x -23.9x -47.7x -34.8x
FCF Yield -17.9% -8.9% -8% -4.19% -2.1% -2.88%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 8.45 -9.28 -11.51 -9.1 -9.36 -5.21
Distribution rate - - - - - -
Net sales - 22.06 18.95 20.34 48.26 33.29
EBITDA 1 -10.74 -23.17 -28.64 -19.57 -21.95 -6.727
EBIT 1 -17.73 -32.13 -39.17 -29.42 -32.1 -17.46
Net income 1 33.8 -37.12 -46.04 -36.4 -37.43 -20.86
Net Debt 1 198.1 246.1 301 334 362.4 386.7
Reference price 2 6.31 32.15 30.21 36.85 68.25 40.98
Nbr of stocks (in thousands) 4,000 4,000 4,000 4,000 4,000 4,000
Announcement Date 10/9/21 9/2/22 9/4/23 9/2/24 9/2/25 9/3/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.05M
34.12x6.35x19.36x0.66% 214B
61.15x7.63x26.14x0.71% 141B
34.41x12.23x22.34x0.8% 123B
13.47x0.31x6.78x3.73% 111B
41.96x6.89x22.53x0.83% 97.72B
75.33x8.08x37.26x0.19% 86.45B
25.33x9.09x18.46x0.5% 80.89B
45.53x6.37x24x0.01% 66B
20.27x3.41x13.04x1.32% 63.8B
Average 39.06x 6.70x 21.10x 0.97% 98.47B
Weighted average by Cap. 39.26x 6.83x 21.01x 0.99%

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