Valuation Permanent Magnets Limited

Stocks

Delayed Bombay S.E. Other stock markets 03:13:23 2026-07-24 EDT			5-day change	1st Jan Change
835.10 ^INR	-2.33%		-4.59%	-3.79%

06-18	G7 Seeks to Break Reliance on China for Rare Earths	MT
06-17	G7 Sets Up Alliance to Cut Reliance on Single Supplier for Rare Earths, Permanent Magnets	MT

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PERMANENT MAGNETS LIMITED	-	-	-	-	75.91M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.49x	2.51x	11.12x	2.75%	267B
SIEMENS AG	25.34x	2.96x	16.17x	2.1%	234B
SCHNEIDER ELECTRIC SE	28.56x	3.7x	17.06x	1.73%	170B
EATON CORPORATION PLC	35.7x	5.5x	23.46x	1.04%	161B
DELTA ELECTRONICS, INC.	46.29x	6.18x	26.82x	0.94%	151B
VERTIV HOLDINGS CO.	52.07x	8.35x	34.01x	0.08%	117B
DELTA ELECTRONICS (THAILAND)	101.48x	14.04x	73.49x	0.3%	114B
EMERSON ELECTRIC CO.	29.66x	4.86x	16.95x	1.53%	81.16B
AMETEK, INC.	33.29x	6.95x	21.65x	0.56%	55.27B
Average	41.21x	6.12x	26.75x	1.23%	135.04B
Weighted average by Cap.	37.31x	5.31x	24.01x	1.5%