Company Valuation: Shree Steel Wire Ropes Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 52.98 74.34 76.5 92.52 125.7 99.34
Change - 40.31% 2.9% 20.95% 35.9% -20.99%
Enterprise Value (EV) 1 41.36 59.56 60.17 55.76 89.53 72.93
Change - 44.02% 1.02% -7.33% 60.58% -18.54%
P/E 2.75x 8.57x 28.7x 11.8x -84.3x -39x
PBR 0.45x 0.59x 0.59x 0.68x 0.94x 0.75x
PEG - -0.2x -0.4x 0x 1x -0.6x
Capitalization / Revenue 0.21x 0.45x 0.43x 0.49x 1.26x 0.88x
EV / Revenue 0.16x 0.36x 0.33x 0.3x 0.9x 0.64x
EV / EBITDA 1.53x 4.04x 12.3x 4.18x 185x -70.9x
EV / EBIT 1.64x 4.91x 31.4x 5.49x -31.5x -14.5x
EV / FCF -7.77x 37.9x -36.5x 2.85x 40.8x -6.93x
FCF Yield -12.9% 2.64% -2.74% 35.1% 2.45% -14.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 5.819 2.62 0.8057 2.37 -0.4506 -0.77
Distribution rate - - - - - -
Net sales 1 254.1 164.6 179.7 188.2 99.57 113.2
EBITDA 1 27.08 14.75 4.911 13.35 0.484 -1.029
EBIT 1 25.2 12.13 1.919 10.15 -2.841 -5.039
Net income 1 19.27 8.681 2.668 7.848 -1.492 -2.538
Net Debt 1 -11.63 -14.78 -16.33 -36.77 -36.2 -26.41
Reference price 2 16.00 22.45 23.10 27.94 37.97 30.00
Nbr of stocks (in thousands) 3,311 3,311 3,311 3,311 3,311 3,311
Announcement Date 7/30/20 8/30/21 9/1/22 8/29/23 8/13/24 7/31/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.04M
21.71x1.89x10.45x0.53% 34.14B
11.94x0.45x4.38x4.6% 18.56B
31.44x2.44x13.82x0.21% 11.94B
59.42x5.5x30.08x0.45% 11.01B
10.49x - - - 10.59B
17.72x0.96x8.05x5.31% 10.74B
10.28x0.62x4.48x4.73% 10.54B
81x1.43x13.69x1.11% 8.91B
Average 30.50x 1.90x 12.14x 2.42% 12.94B
Weighted average by Cap. 26.83x 1.82x 11.24x 2.15%

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. SSWRL6 Stock
  4. Valuation Shree Steel Wire Ropes Limited