Company Valuation: Perfectpac Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 165.2 169 231.7 346.2 619 735.5
Change - 2.3% 37.13% 49.44% 78.78% 18.83%
Enterprise Value (EV) 1 184.1 262.1 298.7 372.8 609.9 727.7
Change - 42.35% 13.98% 24.79% 63.62% 19.3%
P/E 6.33x 21.9x 22.5x 12.2x 15.5x 23.4x
PBR 0.6x 0.6x 0.79x 1.09x 1.77x 1.96x
PEG - -0.3x 0.7x 0x 0.4x -1.1x
Capitalization / Revenue 0.23x 0.26x 0.26x 0.35x 0.61x 0.65x
EV / Revenue 0.25x 0.4x 0.34x 0.37x 0.6x 0.64x
EV / EBITDA 3.37x 9.2x 6.95x 6.19x 8.25x 11.4x
EV / EBIT 4.76x 24x 14.5x 9.44x 11.3x 17.3x
EV / FCF -18.5x -3.29x 16.4x 9.09x 19.4x 63.5x
FCF Yield -5.41% -30.4% 6.09% 11% 5.17% 1.58%
Dividend per Share 2 - - - 2 1 1
Rate of return - - - 3.85% 1.08% 0.91%
EPS 2 3.916 1.158 1.546 4.25 5.978 4.73
Distribution rate - - - 47.1% 16.7% 21.1%
Net sales 1 732.8 659 885 999.3 1,011 1,135
EBITDA 1 54.6 28.48 42.99 60.23 73.89 64
EBIT 1 38.65 10.91 20.66 39.51 53.94 42.17
Net income 1 26.09 7.717 10.3 28.32 39.81 31.52
Net Debt 1 18.96 93.13 67.04 26.55 -9.067 -7.864
Reference price 2 24.80 25.37 34.79 51.99 92.95 110.45
Nbr of stocks (in thousands) 6,660 6,660 6,660 6,660 6,660 6,660
Announcement Date 9/1/20 9/4/21 8/23/22 8/25/23 8/23/24 8/25/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.67M
25.45x1.2x7.71x3.78% 25.52B
25.47x2.55x12.26x2.12% 22.4B
32.76x1.24x9.47x4.37% 21.74B
19.8x2.26x9.23x1.91% 6.28B
14.64x1.26x7.26x3.7% 5.72B
-180.1x0.88x8.14x2.08% 5.19B
17.92x2.19x13.02x3.79% 4.9B
8.78x1.36x9.75x1.08% 4.74B
19.05x1.32x8.63x2.57% 3.92B
Average -1.80x 1.59x 9.50x 2.82% 10.04B
Weighted average by Cap. 14.04x 1.63x 9.59x 3.16%

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. PERFEPA6 Stock
  4. Valuation Perfectpac Limited