Company Valuation: Priya Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 41.88 23.18 65.15 54.04 43.83 52.57
Change - -44.66% 181.09% -17.05% -18.89% 19.93%
Enterprise Value (EV) 1 288.9 257.7 309.4 306.9 302.4 313.4
Change - -10.83% 20.08% -0.81% -1.47% 3.65%
P/E -0.11x -0.42x -1.61x -1.36x -1.09x -1.34x
PBR -0.15x -0.07x -0.18x -0.13x -0.1x -0.11x
PEG - 0x 0.1x 0.74x -0.66x 0.45x
Capitalization / Revenue 0.86x 2,575x - - - -
EV / Revenue 5.95x 28,628x - - - -
EV / EBITDA -0.85x -14.4x -77.8x -94x -82.1x -111x
EV / EBIT -0.85x -13.7x -64.8x -78.2x -70.3x -92.2x
EV / FCF 1.99x 8.76x 34.6x 28.2x 31.4x 19.9x
FCF Yield 50.2% 11.4% 2.89% 3.55% 3.19% 5.02%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -132.2 -18.4 -13.48 -13.23 -13.45 -13.05
Distribution rate - - - - - -
Net sales 1 48.59 0.009 - - - -
EBITDA 1 -340.1 -17.84 -3.979 -3.264 -3.683 -2.82
EBIT 1 -341.4 -18.87 -4.773 -3.925 -4.301 -3.399
Net income 1 -396.9 -55.23 -40.47 -39.73 -40.38 -39.17
Net Debt 1 247.1 234.5 244.2 252.8 258.5 260.8
Reference price 2 13.95 7.72 21.70 18.00 14.60 17.51
Nbr of stocks (in thousands) 3,002 3,002 3,002 3,002 3,002 3,002
Announcement Date 11/27/20 9/8/21 9/6/22 9/6/23 9/6/24 9/8/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 683K
27.22x1.86x17.17x0.54% 303B
26.32x10.63x19.16x0.33% 205B
24.86x1.96x10.25x1.02% 73.74B
17.03x0.44x7.87x1.88% 49.56B
41.37x25.41x31.47x1.08% 42.87B
30.39x5.15x17.86x1.21% 37.3B
13.22x0.56x6.91x4% 27.4B
11.64x0.61x9.11x5.72% 21.16B
16.35x0.31x9.07x0.74% 20.77B
Average 23.16x 5.21x 14.32x 1.83% 78.04B
Weighted average by Cap. 25.84x 5.41x 16.47x 0.94%

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. PRIYALT6 Stock
  4. Valuation Priya Limited