Company Valuation: Paramount Communications Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 1,153 1,592 1,893 6,055 20,324 15,056
Change - 38.14% 18.9% 219.79% 235.68% -25.92%
Enterprise Value (EV) 1 3,242 3,543 3,746 7,377 20,751 15,155
Change - 9.26% 5.75% 96.92% 181.3% -26.97%
P/E 4.41x 48.9x 23.2x 13x 20.4x 17.3x
PBR 0.68x 0.83x 0.94x 2.05x 3.25x 2.1x
PEG - -0.5x 0x 0x 0.5x -1.3x
Capitalization / Revenue 0.19x 0.31x 0.33x 0.76x 1.9x 0.96x
EV / Revenue 0.53x 0.68x 0.64x 0.93x 1.94x 0.96x
EV / EBITDA 7.58x 25.4x 21.4x 16.3x 23.5x 12.5x
EV / EBIT 9.48x 47.5x 34.5x 19x 25.9x 13.6x
EV / FCF -25x 29.1x -158x -23.9x -12x 50.1x
FCF Yield -4% 3.44% -0.63% -4.18% -8.34% 2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.52 0.1675 0.42 2.399 3.29 2.85
Distribution rate - - - - - -
Net sales 1 6,062 5,191 5,809 7,965 10,706 15,756
EBITDA 1 427.7 139.3 174.9 452.7 884.7 1,217
EBIT 1 341.8 74.62 108.7 387.7 800.7 1,111
Net income 1 263.5 31 82.05 477.7 856.3 869.7
Net Debt 1 2,090 1,950 1,853 1,322 427.4 98.51
Reference price 2 6.71 8.20 9.75 31.18 66.98 49.36
Nbr of stocks (in thousands) 171,784 194,184 194,184 194,184 303,435 305,033
Announcement Date 9/7/20 9/6/21 9/7/22 9/6/23 8/28/24 9/5/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 222M
25.7x1.69x13.14x0.85% 40.41B
36.71x5.25x28.08x - 6.93B
18.85x0.95x7.9x2.37% 6.63B
17.97x2.15x11.87x1.63% 5.31B
14.49x0.38x6.79x0.95% 5.08B
18.24x2.28x12.25x1.67% 5.01B
53.52x3.93x38.11x0.12% 5.01B
Average 26.50x 2.38x 16.88x 1.27% 9.32B
Weighted average by Cap. 26.17x 2.09x 15.16x 1.08%

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. PARACABLES Stock
  4. Valuation Paramount Communications Limited