Company Valuation: Swastik Pipe Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025
Market Cap 1 1,842 1,682 966.4
Change - -8.7% -42.54%
Enterprise Value (EV) 1 2,796 2,703 2,067
Change - -3.32% -23.52%
P/E 17.5x 32.8x -13.4x
PBR 0.88x 0.79x 0.47x
PEG -0.3x -0.6x 0x
Capitalization / Revenue 0.26x 0.23x 0.13x
EV / Revenue 0.39x 0.37x 0.28x
EV / EBITDA 10.1x 11.4x 10.8x
EV / EBIT 12.1x 14.6x 15.5x
EV / FCF -5.22x -31.5x -40.1x
FCF Yield -19.2% -3.18% -2.49%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 4.53 2.209 -3.11
Distribution rate - - -
Net sales 1 7,113 7,235 7,472
EBITDA 1 277.2 237.6 190.7
EBIT 1 231 184.9 133.6
Net income 1 90.63 51.32 -72.18
Net Debt 1 953.7 1,021 1,101
Reference price 2 79.30 72.40 41.60
Nbr of stocks (in thousands) 23,231 23,231 23,231
Announcement Date 9/1/23 9/4/24 9/2/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.6M
14.91x1.63x8.54x0.83% 61.93B
16.76x0.95x7.67x0.84% 55.84B
15.77x1.7x10.06x0.8% 37.79B
51.46x8.61x31.75x0.15% 26.71B
13.49x1.19x7.2x2.23% 24.66B
12.87x0.79x7.59x3.5% 22.62B
11.99x0.55x4.65x2.99% 17.48B
16.27x4.84x11.58x0.07% 11.73B
13.89x0.92x6.96x2.75% 10.79B
Average 18.60x 2.35x 10.67x 1.57% 26.96B
Weighted average by Cap. 18.56x 2.12x 10.49x 1.3%

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. SWASTIK Stock
  4. Valuation Swastik Pipe Limited