Company Valuation: Power Finance Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 297,273 400,632 1,287,865 1,367,067 1,252,389 1,062,633 - -
Change - 34.77% 221.46% 6.15% -8.39% -15.15% - -
Enterprise Value (EV) 297,273 400,632 1,287,865 1,367,067 1,252,389 1,062,633 1,062,633 1,062,633
Change - 34.77% 221.46% 6.15% -8.39% -15.15% 0% 0%
P/E 2.97x 3.45x 8.97x 7.88x 6.25x 5.43x 5.04x 4.5x
PBR 0.5x 0.59x 1.63x 1.5x 1.22x 0.91x 0.81x 0.71x
PEG - 0.2x 0.4x 0.4x 0.4x -2.23x 0.65x 0.4x
Capitalization / Revenue 1.87x 2.45x 7.15x 6.05x 4.94x 4.07x 3.71x 3.37x
EV / Revenue 0x 0x 0x 0x 0x 4.07x 3.71x 3.37x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.32x 3.96x 3.62x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 9.6 10.6 13.5 15.8 18.55 17.98 18.88 20.65
Rate of return 10.7% 8.73% 3.46% 3.81% 4.89% 5.58% 5.86% 6.41%
EPS 2 30.37 35.17 43.53 52.58 60.76 59.28 63.88 71.49
Distribution rate 31.6% 30.1% 31% 30% 30.5% 30.3% 29.6% 28.9%
Net sales 1 159,199 163,831 180,203 225,897 253,452 260,854 286,161 315,131
EBITDA - - - - 229,822 - - -
EBIT 1 144,498 138,744 174,545 216,295 229,581 245,704 268,171 293,359
Net income 1 100,219 116,055 143,670 173,522 200,513 196,005 210,359 233,109
Net Debt - - - - - - - -
Reference price 2 90.08 121.40 390.25 414.25 379.50 322.00 322.00 322.00
Nbr of stocks (in thousands) 3,300,102 3,300,102 3,300,102 3,300,102 3,300,102 3,300,102 - -
Announcement Date 5/25/22 5/27/23 5/15/24 5/21/25 5/13/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.36x - - 5.65% 10.92B
8.55x7.27x8.38x1.11% 22.29B
11.41x4.13x22.83x3.96% 11.87B
11.17x - - 4.41% 10.48B
8.86x3.15x28.13x3.76% 8.01B
4.45x - - 7.05% 7.88B
16.88x14.24x34.3x1.32% 6.87B
12.73x - - 3.18% 6.18B
Average 9.93x 7.20x 23.41x 3.8% 10.56B
Weighted average by Cap. 9.49x 6.81x 18.74x 3.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PFC Stock
  4. Valuation Power Finance Corporation Limited