Company Valuation: TPL Plastech Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,194 1,830 2,260 4,828 5,852 4,080
Change - 53.28% 23.49% 113.67% 21.2% -30.29%
Enterprise Value (EV) 1 1,443 1,992 2,667 5,094 6,268 4,226
Change - 38.05% 33.86% 91% 23.03% -32.57%
P/E 14.9x 13.8x 14.1x 24.3x 24.8x 14x
PBR 1.3x 1.79x 1.96x 3.69x 3.96x 2.42x
PEG - 0.2x 0.7x 1x 1.3x 0.6x
Capitalization / Revenue 0.7x 0.8x 0.84x 1.54x 1.68x 0.97x
EV / Revenue 0.85x 0.87x 0.99x 1.63x 1.79x 1x
EV / EBITDA 7.11x 7.59x 9.34x 14.1x 15.9x 8.88x
EV / EBIT 8.72x 8.94x 11x 16.7x 17.8x 9.96x
EV / FCF 67.3x 17.6x -10.1x 36.1x -28.8x 16.2x
FCF Yield 1.49% 5.68% -9.9% 2.77% -3.47% 6.18%
Dividend per Share 2 0.35 0.4 0.6 0.8 1 1.3
Rate of return 2.29% 1.71% 2.07% 1.29% 1.33% 2.49%
EPS 2 1.026 1.705 2.056 2.545 3.025 3.727
Distribution rate 34.1% 23.5% 29.2% 31.4% 33.1% 34.9%
Net sales 1 1,705 2,287 2,706 3,129 3,493 4,226
EBITDA 1 202.9 262.5 285.7 360.7 395 476
EBIT 1 165.6 222.9 242.6 304.5 351.6 424.2
Net income 1 80.05 133 160.3 198.5 235.9 290.7
Net Debt 1 249.4 162.4 407.3 265.9 415.8 146.6
Reference price 2 15.30 23.46 28.97 61.90 75.02 52.30
Nbr of stocks (in thousands) 78,003 78,003 78,003 78,003 78,003 78,003
Announcement Date 8/19/21 9/6/22 8/29/23 8/16/25 8/16/25 8/29/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 50.01M
15.82x1.45x8.85x5.49% 21.89B
20.36x3.18x8.96x3.01% 19.98B
19.05x1.56x10.72x1.2% 17.59B
19.17x1.82x11.18x2.18% 13.81B
16.26x1.27x8.43x1.17% 12.73B
19.19x2.26x10.71x1.47% 12B
27.62x2.38x11.55x1.42% 8.7B
26.92x1.07x7.93x2.94% 8.39B
Average 20.55x 1.87x 9.79x 2.36% 12.79B
Weighted average by Cap. 19.60x 1.92x 9.72x 2.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TPL Plastech Limited

Historical PBR trend

Valuation ratios - PBR - TPL Plastech Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TPL Plastech Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TPL Plastech Limited

  1. Stock Market
  2. Stocks
  3. TPLPLASTEH Stock
  4. Valuation TPL Plastech Limited