Company Valuation: PAOS Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 67.26 46.39 61.04 81.42 296.1 292.4
Change - -31.03% 31.58% 33.4% 263.64% -1.26%
Enterprise Value (EV) 1 221.8 204.1 221.5 245 839.7 820.1
Change - -7.99% 8.52% 10.61% 242.75% -2.34%
P/E -2.04x -14.9x -21x -27.5x -38.5x -13.8x
PBR -0.44x -0.3x -0.38x -0.5x -1.87x -1.63x
PEG - 0.2x 3.21x -14.52x -0x -0x
Capitalization / Revenue - - - - 539,503x 332,084x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -113x -182x -163x -194x -292x 165x
EV / FCF -74.2x -110x -128x -130x -2.22x 10.7x
FCF Yield -1.35% -0.91% -0.78% -0.77% -45% 9.33%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.411 -0.509 -0.4758 -0.4848 -1.26 -3.46
Distribution rate - - - - - -
Net sales - - - - 548.8 880.4
EBITDA - - - - 17.16 33.83
EBIT 1 -1.97 -1.122 -1.359 -1.26 -2.874 4.985
Net income 1 -33.03 -3.107 -2.904 -2.959 -7.71 -21.12
Net Debt 1 154.6 157.7 160.5 163.6 543.6 527.7
Reference price 2 11.02 7.60 10.00 13.34 48.51 47.90
Nbr of stocks (in thousands) 6,104 6,104 6,104 6,104 6,104 6,104
Announcement Date 9/4/21 9/5/22 9/5/23 6/15/24 9/4/25 9/4/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.06M
17.05x3.08x11.12x4.34% 42.09B
25.45x3.87x16.54x1.31% 22.35B
14.19x1.92x10.5x6.31% 9.8B
13.35x1.56x8.89x4.24% 4.56B
14.48x1.67x9.97x10.18% 3.44B
18.83x0.91x6.91x1.96% 3.06B
32.63x4.02x21.88x - 2.71B
25.61x1.07x17.2x4.11% 1.7B
Average 20.20x 2.26x 12.88x 4.63% 9.97B
Weighted average by Cap. 19.24x 2.93x 12.54x 3.92%

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. RAJAGRO Stock
  4. Valuation PAOS Industries Limited