|
End-of-day quote
NSE India S.E.
2026-09-04
|
5-day change | 1st Jan Change | ||
| 358.50 INR | +1.30% |
|
-3.04% | -4.00% |
| 08-19 | Bhawnish Suri and Ramma Sahni agreed to acquire 49% stake in DBS Lifestyle LLP from PDS Limited for INR 91.7 million. | CI |
| 08-10 | PDS Limited, Q1 2027 Earnings Call, Aug 10, 2026 |
Company Valuation: PDS Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 45,504 | 43,488 | 62,443 | 61,615 | 36,950 | 50,627 | - | - |
| Change | - | -4.43% | 43.59% | -1.33% | -40.03% | 37.02% | - | - |
| Enterprise Value (EV) | 45,089 | 43,488 | 65,031 | 61,615 | 36,950 | 50,627 | 50,627 | 50,627 |
| Change | - | -3.55% | 49.54% | -5.25% | -40.03% | 37.02% | 0% | 0% |
| P/E | 18.5x | 16.7x | 44x | 38.7x | 33.2x | 38.5x | 31.7x | 23.4x |
| PBR | 4.86x | - | 5.35x | 3.73x | - | 2.72x | 2.56x | 2.37x |
| PEG | - | 2.93x | -1x | 8.17x | -1.1x | 2.1x | 1.5x | 0.7x |
| Capitalization / Revenue | 0.52x | 0.41x | 0.6x | 0.49x | 0.28x | 0.35x | 0.33x | 0.3x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.35x | 0.33x | 0.3x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 10.8x | 9.44x | 8.1x |
| EV / EBIT | 0x | 0x | 0x | 0x | - | 16.1x | 13.4x | 11x |
| EV / FCF | 0x | 0x | 0x | -0x | 0x | 44.8x | 33.7x | 16.6x |
| FCF Yield | 7.87% | 11.7% | 0.44% | -2.07% | 20.2% | 2.23% | 2.96% | 6.02% |
| Dividend per Share 2 | 4.77 | 2.6 | 4.75 | 1.7 | 1.65 | 2.5 | 3 | 4.1 |
| Rate of return | 1.37% | 0.78% | 1% | 0.39% | 0.63% | 0.7% | 0.84% | 1.14% |
| EPS 2 | 18.86 | 19.93 | 10.77 | 11.28 | 7.87 | 9.3 | 11.3 | 15.3 |
| Distribution rate | 25.3% | 13% | 44.1% | 15.1% | 21% | 26.9% | 26.5% | 26.8% |
| Net sales 1 | 88,282 | 105,770 | 103,726 | 125,780 | 131,101 | 145,237 | 153,435 | 168,900 |
| EBITDA 1 | 3,226 | 4,592 | 3,920 | 4,571 | 3,850 | 4,691 | 5,365 | 6,248 |
| EBIT 1 | 2,526 | 3,790 | 2,985 | 3,464 | - | 3,149 | 3,769 | 4,614 |
| Net income 1 | 2,484 | 2,650 | 1,442 | 1,569 | 1,117 | 1,310 | 1,592 | 2,163 |
| Net Debt | -415 | - | 2,588 | - | - | - | - | - |
| Reference price 2 | 349.40 | 332.15 | 473.40 | 436.00 | 261.65 | 358.50 | 358.50 | 358.50 |
| Nbr of stocks (in thousands) | 130,234 | 130,928 | 131,903 | 141,318 | 141,219 | 141,219 | - | - |
| Announcement Date | 5/16/22 | 5/11/23 | 5/14/24 | 5/15/25 | 5/15/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.55x | - | - | 0.7% | 536M | |
| 19.09x | 2.91x | 9.63x | 3.05% | 246B | |
| 19x | 2.5x | 12.67x | 1.1% | 20.93B | |
| 19.21x | 3.68x | 9.06x | 3.03% | 14.49B | |
| 10.14x | 0.9x | 4.65x | -.--% | 11.14B | |
| 19.61x | 2.21x | 8.68x | 1.9% | 9.89B | |
| 13.67x | 1.38x | 9.05x | 2.84% | 8.1B | |
| 10.18x | 1.33x | 5.79x | 7.68% | 6.45B | |
| Average | 18.68x | 2.13x | 8.50x | 2.54% | 39.68B | |
| Weighted average by Cap. | 18.50x | 2.75x | 9.51x | 2.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PDSL Stock
- Valuation PDS Limited
Select your edition
All financial news and data tailored to specific country editions
