Company Valuation: SPL Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 962.8 1,891 1,697 1,546 948.9 623.5
Change - 96.39% -10.28% -8.89% -38.61% -34.29%
Enterprise Value (EV) 1 208.2 1,256 1,476 1,303 272.8 -135.9
Change - 503.49% 17.44% -11.67% -79.07% -149.8%
P/E 7.1x 8.97x 7.12x 13.2x 9.69x 8.83x
PBR 0.68x 1.16x 0.91x 0.78x 0.45x 0.29x
PEG - 0.2x 0.5x -0.3x -0.6x -0.3x
Capitalization / Revenue 0.87x 0.96x 0.6x 0.78x 0.68x 0.9x
EV / Revenue 0.19x 0.63x 0.52x 0.65x 0.2x -0.2x
EV / EBITDA 1.28x 5.69x 6.12x 13.1x 7.03x 1.66x
EV / EBIT 1.55x 6.39x 6.91x 19.1x 32x 1.19x
EV / FCF 0.82x -35.7x -22.5x 158x 1.87x 0.32x
FCF Yield 122% -2.8% -4.45% 0.63% 53.5% 311%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 4.673 7.27 8.219 4.052 3.376 2.435
Distribution rate - - - - - -
Net sales 1 1,101 1,979 2,847 1,992 1,394 695.4
EBITDA 1 162.4 220.7 241.3 99.49 38.83 -81.69
EBIT 1 134.7 196.6 213.4 68.24 8.525 -114.2
Net income 1 135.5 210.8 238.4 117.5 97.92 70.61
Net Debt 1 -754.6 -634.3 -220.9 -242.3 -676 -759.4
Reference price 2 33.20 65.20 58.50 53.30 32.72 21.50
Nbr of stocks (in thousands) 29,000 29,000 29,000 29,000 29,000 29,000
Announcement Date 9/5/21 9/5/22 9/2/23 9/3/24 9/3/25 7/16/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.84M
17.54x2.65x8.76x3.35% 218B
30.32x7.55x16.66x1.49% 159B
25.23x4.05x14.26x2.28% 126B
63.96x4.56x42.56x0.4% 42.5B
11.58x1.75x6.02x3.99% 26.28B
19.21x2.52x12.8x1.09% 21.16B
18.9x3.61x8.91x3.09% 13.79B
10.43x1.18x7.68x7.01% 13.78B
Average 24.65x 3.48x 14.71x 2.84% 69.02B
Weighted average by Cap. 25.23x 4.27x 14.21x 2.48%

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. SPLIL Stock
  4. Valuation SPL Industries Limited