Company Valuation: PC JEWE

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 12,612 9,727 12,450 25,039 83,000 64,872
Change - -22.88% 27.99% 101.12% 231.49% -21.84%
Enterprise Value (EV) 1 35,746 43,005 49,369 66,469 103,874 75,176
Change - 20.31% 14.8% 34.64% 56.27% -27.63%
P/E 17.7x -2.49x -6.12x -3.98x 19.8x 8.8x
PBR 0.3x 0.25x 0.34x 0.85x 1.34x 0.8x
PEG - 0x 0.1x -0x -0x 0.3x
Capitalization / Revenue 0.45x 0.61x 0.5x 4.14x 3.7x 1.93x
EV / Revenue 1.26x 2.68x 2x 11x 4.63x 2.24x
EV / EBITDA 8.45x -37.4x 21.7x -35.7x 27.3x 11.5x
EV / EBIT 8.74x -35x 22.3x -34.8x 27.5x 11.5x
EV / FCF -15.4x -4.88x -10.7x -180x -9.69x -10.7x
FCF Yield -6.51% -20.5% -9.35% -0.56% -10.3% -9.33%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1528 -0.8401 -0.437 -1.352 0.66 0.86
Distribution rate - - - - - -
Net sales 1 28,263 16,061 24,727 6,054 22,446 33,529
EBITDA 1 4,230 -1,149 2,279 -1,864 3,806 6,533
EBIT 1 4,091 -1,230 2,210 -1,909 3,783 6,509
Net income 1 620 -3,910 -2,032 -6,294 5,777 7,145
Net Debt 1 23,133 33,278 36,919 41,431 20,874 10,304
Reference price 2 2.71 2.09 2.68 5.38 13.06 7.57
Nbr of stocks (in thousands) 4,654,039 4,654,039 4,654,039 4,654,039 6,355,284 8,569,558
Announcement Date 9/8/21 9/6/22 9/8/23 9/8/24 9/8/25 9/7/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.54x2.65x8.76x3.35% 218B
30.32x7.55x16.66x1.49% 159B
25.23x4.05x14.26x2.28% 126B
63.96x4.56x42.56x0.4% 42.5B
11.58x1.75x6.02x3.99% 26.28B
19.21x2.52x12.8x1.09% 21.16B
18.9x3.61x8.91x3.09% 13.79B
10.43x1.18x7.68x7.01% 13.78B
Average 24.65x 3.48x 14.71x 2.84% 77.64B
Weighted average by Cap. 25.23x 4.27x 14.21x 2.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA