Company Valuation: Pil Italica Lifestyle Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 4,089 2,068 1,445 2,738 3,417 1,506
Change - -49.43% -30.11% 89.43% 24.81% -55.91%
Enterprise Value (EV) 1 4,138 2,197 1,532 2,875 3,486 1,633
Change - -46.92% -30.24% 87.62% 21.26% -53.15%
P/E 110x 82.3x 47.5x 59.3x 66.1x 33.7x
PBR 6.39x 3.11x 2.08x 3.69x 4.3x 1.8x
PEG - -2.6x 2.3x 1.1x 5.5x -2.5x
Capitalization / Revenue 7.47x 3.06x 1.69x 2.82x 3.41x 1.39x
EV / Revenue 7.56x 3.25x 1.8x 2.96x 3.48x 1.51x
EV / EBITDA 71.1x 48.4x 26.4x 35.5x 37.3x 18.2x
EV / EBIT 77.5x 55.2x 30.5x 40x 44.3x 23x
EV / FCF -147x -32.1x 57x -37.4x 437x -20.5x
FCF Yield -0.68% -3.12% 1.76% -2.67% 0.23% -4.87%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1577 0.107 0.1295 0.1966 0.22 0.19
Distribution rate - - - - - -
Net sales 1 547.2 675.7 853.1 972.3 1,001 1,083
EBITDA 1 58.18 45.34 58.11 80.92 93.49 89.59
EBIT 1 53.42 39.77 50.3 71.84 78.68 70.87
Net income 1 37.05 25.14 30.44 46.2 52.43 44.94
Net Debt 1 49.14 128.7 87.07 137.2 69.41 127
Reference price 2 17.400 8.800 6.150 11.650 14.540 6.410
Nbr of stocks (in thousands) 235,000 235,000 235,000 235,000 235,000 235,000
Announcement Date 6/1/21 6/3/22 5/29/23 5/30/24 6/2/25 5/26/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.71x0.6x3.39x7.61% 1.51B
15.58x1.69x10.53x4.99% 1.39B
9.58x0.55x5.78x2.07% 1.32B
9.86x - - - 664M
27.84x - - - 568M
7.96x - - 3.79% 509M
45.91x3.02x24.2x - 462M
Average 17.64x 1.47x 10.98x 4.61% 917.18M
Weighted average by Cap. 14.34x 1.15x 8.24x 4.88%

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. PILITA Stock
  4. PILITA Stock
  5. Valuation Pil Italica Lifestyle Limited