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 76,450 - -
Change - 59.24% 87.89% 15.93% 38.94% - -
Enterprise Value (EV) 1 15,863 25,260 46,881 55,023 66,330 78,770 78,083
Change - 59.24% 85.6% 17.37% 20.55% 2.49% -0.87%
P/E - 20.3x 33.7x 33x 25x 28.1x 21x
PBR - - 5.61x 5.42x 4.99x 5.13x 4.24x
PEG - - 2.6x 1.8x 0.5x 2.2x 0.6x
Capitalization / Revenue - - 2.09x 2.04x 1.55x 1.64x 1.39x
EV / Revenue - - 2.06x 2.04x 1.64x 1.69x 1.42x
EV / EBITDA - - 17.2x 17.6x 14.1x 14.8x 11.6x
EV / EBIT - - 24.5x - 19x 20x 15.1x
EV / FCF - - 37.4x 48.8x -173x 84.1x 50.1x
FCF Yield - - 2.68% 2.05% -0.58% 1.19% 2%
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 2 130.15 207.25 389.40 451.45 627.25 627.25 627.25
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.($)
31.68x1.94x16.69x - 802M
23.37x1.57x12.17x1.61% 49.87B
17.79x0.74x5.44x3.28% 35.81B
12.02x0.64x5.35x3.79% 32.22B
10.33x0.63x8.21x1.43% 28.98B
12.79x2.32x8.16x4.57% 18.96B
10.62x0.5x4.89x3.08% 17.53B
12.19x1.06x6.05x4.12% 16.66B
27.48x1.1x11.53x0.59% 15.81B
31.01x2.87x17.09x0.99% 14.7B
Average 18.93x 1.34x 9.56x 2.6% 23.13B
Weighted average by Cap. 17.45x 1.19x 8.64x 2.58%

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