Company Valuation: Popular Estate Management Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 102.2 83.86 83.86 319.2 280 178.5
Change - -17.95% 0% 280.63% -12.28% -36.25%
Enterprise Value (EV) 1 172.5 157.5 159.7 398.9 359.6 261.1
Change - -8.69% 1.42% 149.75% -9.85% -27.38%
P/E -13.3x -8.52x -9.34x -46.5x -78.9x -60.7x
PBR 0.23x 0.19x 0.19x 0.75x 0.66x 0.42x
PEG - -0.3x 1.06x 2x 1.6x 3.5x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -30.8x -40.6x -36.4x -80x -70.8x -90.1x
EV / EBIT -19x -21.4x -22.8x -58.6x -53.3x -89.4x
EV / FCF -51.2x -169x -142x -317x -58.1x -133x
FCF Yield -1.95% -0.59% -0.7% -0.32% -1.72% -0.75%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.55 -0.7033 -0.6411 -0.49 -0.2536 -0.21
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -5.602 -3.882 -4.391 -4.983 -5.079 -2.898
EBIT 1 -9.081 -7.36 -7.007 -6.804 -6.75 -2.922
Net income 1 -7.686 -9.846 -8.975 -6.804 -3.551 -2.922
Net Debt 1 70.26 73.61 75.84 79.65 79.56 82.62
Reference price 2 7.30 5.99 5.99 22.80 20.00 12.75
Nbr of stocks (in thousands) 14,000 14,000 14,000 14,000 14,000 14,000
Announcement Date 11/10/21 9/3/22 9/1/23 8/24/24 9/5/25 8/14/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.19M
66.29x - - - 71.68B
13.19x4.58x11.75x3.65% 41.78B
5.97x0.82x1.62x8.42% 31.14B
19.63x3.83x15.3x1.24% 30.07B
8.56x1.53x8.51x4.11% 28.52B
14.31x3.12x14.97x2.44% 26.07B
11.02x2.18x8.4x3.81% 22.15B
38.48x18.97x67.34x1.16% 19.6B
6.35x2.37x4.61x-.--% 20.02B
Average 20.42x 4.67x 16.56x 3.11% 29B
Weighted average by Cap. 26.88x 4.21x 14.74x 3.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Popular Estate Management Limited

Historical PBR trend

Valuation ratios - PBR - Popular Estate Management Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Popular Estate Management Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Popular Estate Management Limited

  1. Stock Market
  2. Stocks
  3. POPULARES6 Stock
  4. Valuation Popular Estate Management Limited