Company Valuation: Prime Fresh Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 591.4 910.8 2,597 3,236 1,637 2,829
Change - 54% 185.14% 24.61% -49.4% 72.75%
Enterprise Value (EV) 1 624.2 940.9 2,616 3,188 1,633 2,838
Change - 50.73% 178.03% 21.85% -48.76% 73.76%
P/E 24.8x 28.1x 51.8x 47.9x 18x 20.5x
PBR 3.27x 4.07x 8.65x 5.37x 2.32x 3.11x
PEG - 0.8x 1.1x 1.8x 0.6x 0.4x
Capitalization / Revenue 0.9x 1.18x 2.61x 2.17x 0.79x 1.03x
EV / Revenue 0.95x 1.22x 2.63x 2.14x 0.79x 1.04x
EV / EBITDA 14.2x 19.3x 36.8x 32.8x 13.2x 14.8x
EV / EBIT 14.5x 19.6x 37.4x 33.3x 13.4x 15x
EV / FCF -19.4x -80.7x -99.5x -26.4x -12.8x -17.1x
FCF Yield -5.15% -1.24% -1% -3.78% -7.84% -5.86%
Dividend per Share 2 - - - 0.5 - -
Rate of return - - - 0.2% - -
EPS 2 2.013 2.74 4.05 5.107 6.685 9.93
Distribution rate - - - 9.79% - -
Net sales 1 656 772 993.5 1,492 2,068 2,740
EBITDA 1 43.84 48.75 71.04 97.22 123.6 191.4
EBIT 1 42.95 47.97 69.9 95.79 121.8 189.6
Net income 1 23.83 33.15 50.71 69.69 91.22 139.7
Net Debt 1 32.78 30.04 18.77 -48.63 -4.279 9.132
Reference price 2 50.00 77.00 209.90 244.40 120.00 203.80
Nbr of stocks (in thousands) 11,829 11,829 12,373 13,241 13,646 13,880
Announcement Date 8/26/21 8/27/22 8/23/23 9/2/24 9/1/25 7/27/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 24.08M
51.34x4.67x17.12x0.25% 46.8B
-27.6x2.39x32.68x0.33% 37.38B
-22.72x1.39x152.15x0.1% 16.76B
20.54x0.55x10.54x2.76% 12.14B
-11.25x0.78x28.74x-.--% 5.27B
9.11x1.09x9.09x4.45% 4.89B
-19.2x - - - 3.97B
9.72x0.25x3.5x1.7% 3.83B
19.34x - - 1.82% 3.65B
Average 3.25x 1.59x 36.26x 1.43% 13B
Weighted average by Cap. 9.33x 2.74x 38.64x 0.72%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prime Fresh Limited

Historical PBR trend

Valuation ratios - PBR - Prime Fresh Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prime Fresh Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prime Fresh Limited

  1. Stock Market
  2. Stocks
  3. 540404 Stock
  4. Valuation Prime Fresh Limited