Company Valuation: Promax Power Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026
Market Cap 1 145.8 495 1,861 790 302
Change - 239.51% 275.99% -57.55% -61.77%
Enterprise Value (EV) 1 206.8 562.3 1,939 912.1 543
Change - 171.94% 244.79% -52.95% -40.47%
P/E 48.8x 51.7x 125x 33.7x 35.3x
PBR 2.15x 2.4x 6.17x 2.63x 0.98x
PEG -0.6x 0.7x 4.8x 0.5x -0.6x
Capitalization / Revenue 0.37x 0.91x 3.09x 1.19x 0.43x
EV / Revenue 0.52x 1.03x 3.22x 1.37x 0.77x
EV / EBITDA 15.6x 31x 58.3x 19.7x 17x
EV / EBIT 16.8x 31.9x 59.2x 19.9x 17.3x
EV / FCF -3.54x -3.02x 351x -17.5x -4.46x
FCF Yield -28.3% -33.2% 0.29% -5.72% -22.4%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.2488 0.4349 0.5486 0.937 0.3427
Distribution rate - - - - -
Net sales 1 395.8 545.7 602.6 664.2 707.3
EBITDA 1 13.26 18.13 33.27 46.3 31.9
EBIT 1 12.31 17.62 32.76 45.78 31.38
Net income 1 2.587 7.716 13.72 23.43 8.567
Net Debt 1 60.96 67.27 77.47 122.1 241
Reference price 2 12.15 22.50 68.42 31.60 12.08
Nbr of stocks (in thousands) 12,000 22,000 27,200 25,000 25,000
Announcement Date 9/8/22 9/7/23 9/7/24 9/8/25 9/7/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.49M
17.8x1.44x9.37x3.18% 4.55B
10.76x0.4x6.21x3.92% 1.44B
21.07x - - - 1.32B
19.07x1.19x8.3x4.37% 1.28B
Average 17.18x 1.01x 7.96x 3.82% 1.72B
Weighted average by Cap. 17.32x 1.19x 8.56x 3.53%

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. 543375 Stock
  4. Valuation Promax Power Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!