Company Valuation: TPI India Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 130.6 176.2 176.2 688.3 794.8 672.8
Change - 34.87% 0% 290.73% 15.48% -15.35%
Enterprise Value (EV) 1 389.3 433 300.9 842 960.7 846.7
Change - 11.23% -30.5% 179.8% 14.09% -11.86%
P/E -5.61x -18.2x 1.11x 150x 231x 27x
PBR -0.44x -0.57x -1.17x -4.73x -5.6x -5.75x
PEG - 0.3x -0x -1.5x -9.1x 0x
Capitalization / Revenue 0.71x 0.77x 0.83x 2.9x 2.63x 1.98x
EV / Revenue 2.12x 1.9x 1.41x 3.55x 3.18x 2.49x
EV / EBITDA -30x -301x 46.6x 272x 41.2x 19.6x
EV / EBIT -22.3x -108x 72.6x 2,854x 57x 22.4x
EV / FCF 42.6x 86x -10.4x -29.2x -71.6x -60.4x
FCF Yield 2.35% 1.16% -9.64% -3.42% -1.4% -1.65%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.542 -0.2251 3.694 0.1071 0.08 0.5799
Distribution rate - - - - - -
Net sales 1 183.3 228.1 213.1 237.5 301.8 340
EBITDA 1 -12.99 -1.439 6.457 3.097 23.31 43.29
EBIT 1 -17.49 -4.003 4.144 0.295 16.84 37.74
Net income 1 -23.28 -9.671 158.7 4.603 3.497 24.92
Net Debt 1 258.7 256.9 124.8 153.8 165.8 173.9
Reference price 2 3.04 4.10 4.10 16.02 18.50 15.66
Nbr of stocks (in thousands) 42,963 42,963 42,963 42,963 42,963 42,963
Announcement Date 10/4/21 9/5/22 9/5/24 9/5/24 8/26/25 9/7/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.4M
17.16x1.45x10.02x1.33% 15.92B
17.62x1.72x10.54x2.37% 12.71B
14.7x1.23x8.02x1.28% 11.74B
18.03x2.15x10.21x1.55% 11.33B
31.29x1.15x8.53x2.62% 9.47B
14.69x - - 2.71% 4.36B
11.7x0.98x6.69x2.26% 3.93B
15.7x2.07x9.1x6.06% 2.83B
Average 17.61x 1.54x 9.02x 2.52% 8.03B
Weighted average by Cap. 18.32x 1.54x 9.36x 2.03%

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. TPINDIA Stock
  4. Valuation TPI India Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!