Company Valuation: Prataap Snacks Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 16,183 17,274 21,776 25,780 24,190 26,502 - -
Change - 6.75% 26.06% 18.39% -6.17% 9.56% - -
Enterprise Value (EV) 16,183 17,274 21,776 25,780 24,190 26,502 26,502 26,502
Change - 6.75% 26.06% 18.39% -6.17% 9.56% 0% 0%
P/E 556x 86.6x 41.1x -75.2x 249x 78.3x 41.5x 34.6x
PBR 2.59x 2.55x 2.99x 3.73x - 3.64x 3.35x 3.05x
PEG - 0x 0x 0x -2x 0x 0.5x 1.7x
Capitalization / Revenue 1.16x 1.05x 1.35x 1.51x 1.4x 1.34x 1.2x 1.08x
EV / Revenue 0x 0x 0x 0x 0x 1.34x 1.2x 1.08x
EV / EBITDA 0x 0x 0x 0x 0x 22x 15.5x 13.2x
EV / EBIT 0x 0.01x 0x -0x 0x 58.7x 31.6x 23.9x
EV / FCF 0x -0x 0x -0x 0x -17.9x 24.2x 17.9x
FCF Yield 0.92% -0.19% 2.36% -0.55% 1.26% -5.57% 4.13% 5.57%
Dividend per Share 2 0.5 1 2 0.5 0.5 0.4 0.5 0.6
Rate of return 0.07% 0.14% 0.22% 0.05% 0.05% 0.04% 0.04% 0.05%
EPS 2 1.24 8.51 22.22 -14.36 4.06 14.25 26.85 32.2
Distribution rate 40.3% 11.8% 9% -3.48% 12.3% 2.81% 1.86% 1.86%
Net sales 1 13,966 16,529 16,179 17,077 17,247 19,732 22,039 24,624
EBITDA 1 583.1 624.3 1,410 486.9 818.1 1,204 1,704 2,004
EBIT 1 45.38 2.982 746.3 -205 148.8 451.5 838.5 1,109
Net income 1 29.09 203.1 531.2 -342.7 97.16 340.5 642 769
Net Debt - - - - - - - -
Reference price 2 690.00 736.55 912.15 1,079.85 1,012.00 1,115.60 1,115.60 1,115.60
Nbr of stocks (in thousands) 23,453 23,453 23,873 23,873 23,904 23,911 - -
Announcement Date 5/20/22 5/26/23 5/20/24 5/5/25 4/27/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
78.29x - - 0.04% 279M
26.36x4.12x15.4x1.85% 2.55B
14.6x2.01x10.49x3.73% 1.82B
24.87x - - - 1.54B
14.89x0.83x7.55x4.7% 1.37B
20.93x1.37x8.87x1.76% 1.26B
24.4x2.68x16.38x1.13% 829M
Average 29.19x 2.20x 11.74x 2.2% 1.38B
Weighted average by Cap. 22.90x 2.46x 11.93x 2.61%

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