Company Valuation: Prima Plastics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 854.7 905.9 1,160 1,914 1,364 988.4
Change - 5.98% 28.1% 64.94% -28.74% -27.54%
Enterprise Value (EV) 1 1,068 1,388 1,560 2,129 1,641 960.7
Change - 30.03% 12.36% 36.45% -22.9% -41.47%
P/E 5.7x 10.5x 7.29x 8.78x 7.93x 4.96x
PBR 0.77x 0.76x 0.85x 1.24x 0.75x 0.53x
PEG - -0.2x 0.1x 0.2x -0.4x 0.3x
Capitalization / Revenue 0.72x 0.61x 0.61x 1.04x 0.7x 0.62x
EV / Revenue 0.9x 0.94x 0.81x 1.16x 0.85x 0.6x
EV / EBITDA 7.8x 14.6x 6.39x 7.11x 7.32x 3.54x
EV / EBIT 10.8x 25.8x 8.61x 8.96x 10.3x 4.4x
EV / FCF -22.6x -5.82x -42.2x 14.3x -12.9x 2.24x
FCF Yield -4.42% -17.2% -2.37% 7.02% -7.75% 44.6%
Dividend per Share 2 1.5 - 1.5 2 2 2
Rate of return 1.93% - 1.42% 1.15% 1.61% 2.23%
EPS 2 13.62 7.88 14.48 19.82 15.64 18.1
Distribution rate 11% - 10.4% 10.1% 12.8% 11.1%
Net sales 1 1,190 1,476 1,917 1,841 1,937 1,598
EBITDA 1 136.8 95.35 244 299.6 224.3 271.7
EBIT 1 99.1 53.8 181.2 237.5 159.9 218.4
Net income 1 149.9 86.71 159.3 218 172 199.1
Net Debt 1 213 482.5 399.6 214.7 277.2 -27.73
Reference price 2 77.70 82.35 105.49 174.00 124.00 89.85
Nbr of stocks (in thousands) 11,000 11,000 11,000 11,000 11,000 11,000
Announcement Date 8/16/21 7/25/22 7/18/23 8/26/24 7/18/25 7/18/26
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 14.28M
15.85x0.81x5.74x4.67% 21.55B
13.07x - - 6.5% 19.46B
-315.26x - - -.--% 14.16B
113.66x0.86x5.95x0.85% 13.15B
22.89x2.49x53.87x1.79% 12.34B
21.99x3.37x12.6x0.81% 7.47B
21.37x0.78x11.59x2.05% 5.42B
24.16x1.67x13.73x1.76% 5.29B
23.97x2.61x15.93x1.8% 4.7B
Average -6.48x 1.80x 17.06x 2.25% 10.36B
Weighted average by Cap. -15.16x 1.57x 16.75x 2.85%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PRIMAPLA6 Stock
  4. Valuation Prima Plastics Limited