Company Valuation: Pricol Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 15,863 25,260 47,461 55,023 75,896 - -
Change - 59.24% 87.89% 15.93% 37.93% - -
Enterprise Value (EV) 1 15,863 25,260 46,881 55,023 66,330 78,216 77,529
Change - 59.24% 85.6% 17.37% 20.55% 2.51% -0.88%
P/E - 20.3x 33.7x 33x 25x 28x 21x
PBR - - 5.61x 5.42x 4.99x 5.11x 4.22x
PEG - - 2.6x 1.8x 0.5x 2.2x 0.6x
Capitalization / Revenue - - 2.09x 2.04x 1.55x 1.63x 1.38x
EV / Revenue - - 2.06x 2.04x 1.64x 1.68x 1.41x
EV / EBITDA - - 17.2x 17.6x 14.1x 14.7x 11.5x
EV / EBIT - - 24.5x - 19x 19.9x 15x
EV / FCF - - 37.4x 48.8x -173x 83.5x 49.8x
FCF Yield - - 2.68% 2.05% -0.58% 1.2% 2.01%
Dividend per Share 2 - - - - - 2 3
Rate of return - - - - - 0.32% 0.48%
EPS 2 - 10.23 11.54 13.7 20.57 22.3 29.8
Distribution rate - - - - - 8.97% 10.1%
Net sales 1 - - 22,718 26,920 40,408 46,681 54,832
EBITDA 1 - - 2,731 3,129 4,694 5,330 6,727
EBIT 1 - - 1,910 - 3,494 3,935 5,157
Net income 1 550.5 1,247 1,406 1,670 2,508 2,715 3,631
Net Debt 1 - - -579.2 - 3,696 2,320 1,633
Reference price 2 130.15 207.25 389.40 451.45 624.60 624.60 624.60
Nbr of stocks (in thousands) 121,881 121,881 121,881 121,881 121,881 - -
Announcement Date 5/23/22 5/10/23 5/15/24 5/15/25 5/14/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.55x1.93x16.62x - 798M
23.54x1.57x12.18x1.6% 49.82B
19.5x0.81x5.99x2.99% 38.53B
12.38x0.66x5.52x3.68% 33.03B
10.88x0.67x8.8x1.35% 29.97B
13.54x2.5x8.79x4.32% 20.06B
12.43x1.08x6.23x4.04% 16.98B
10.79x0.5x4.95x3.02% 17.86B
37.77x1.32x14.5x0.58% 16.07B
32.74x3.04x18.06x0.93% 15.49B
Average 20.51x 1.41x 10.16x 2.5% 23.86B
Weighted average by Cap. 18.75x 1.25x 9.14x 2.48%

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. PRICOLLTD Stock
  4. Valuation Pricol Limited