Company Valuation: Permanent Magnets Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,649 3,580 7,786 10,481 6,027 5,461
Change - 117.16% 117.46% 34.61% -42.49% -9.39%
Enterprise Value (EV) 1 1,556 3,579 7,785 10,437 6,186 5,986
Change - 129.97% 117.49% 34.06% -40.73% -3.24%
P/E 10.2x 18.8x 26.2x 52.5x 38.3x 37x
PBR 2.58x 4.35x 7.02x 8.08x 4.18x 3.47x
PEG - 1x 0.5x -1.6x -1.8x -6.03x
Capitalization / Revenue 1.41x 2.76x 4.26x 5.2x 2.94x 2.41x
EV / Revenue 1.33x 2.76x 4.26x 5.18x 3.02x 2.65x
EV / EBITDA 6.55x 14.4x 19.8x 33.3x 23.6x 19.2x
EV / EBIT 7.09x 15.8x 21.7x 41.3x 32.6x 26.9x
EV / FCF 19.9x -60.8x -128x 1,290x -33.2x -20.6x
FCF Yield 5.02% -1.64% -0.78% 0.08% -3.01% -4.84%
Dividend per Share 2 1 1.2 1.5 1.8 2 2.2
Rate of return 0.52% 0.29% 0.17% 0.15% 0.29% 0.35%
EPS 2 18.77 22.15 34.6 23.24 18.3 17.18
Distribution rate 5.33% 5.42% 4.34% 7.75% 10.9% 12.8%
Net sales 1 1,167 1,295 1,827 2,015 2,050 2,262
EBITDA 1 237.5 248.9 393.3 313 262 311.7
EBIT 1 219.6 226.8 359.2 252.4 189.9 222.1
Net income 1 161.4 190.4 297.5 191.6 157.5 147.7
Net Debt 1 -92.33 -1.029 -1.031 -44.1 158.6 524.7
Reference price 2 191.75 416.40 905.50 1,218.90 700.95 635.10
Nbr of stocks (in thousands) 8,598 8,598 8,598 8,598 8,598 8,598
Announcement Date 7/19/21 8/10/22 8/7/23 7/16/24 7/14/25 7/13/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 79.58M
16.79x2.17x9.77x3.05% 243B
25.06x2.97x16.28x2.08% 241B
31.22x4x18.46x1.57% 193B
36.49x5.42x23.06x1.04% 160B
45.09x6.05x27.11x1.1% 152B
46.43x7.64x30.72x0.09% 108B
98.22x12.37x70.23x0.32% 105B
31.27x5.06x17.61x1.45% 85.24B
32.42x6.93x21.81x0.57% 54.5B
Average 40.33x 5.85x 26.12x 1.25% 134.22B
Weighted average by Cap. 36.20x 5.02x 23.13x 1.55%

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. PERMAGN Stock
  4. Valuation Permanent Magnets Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!