Company Valuation: UGRO Capital Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 10,052 20,109 15,093 12,416 11,385 - -
Change - 100.06% -24.94% -17.73% -8.31% - -
Enterprise Value (EV) 10,052 20,109 15,093 12,416 11,385 11,385 11,385
Change - 100.06% -24.94% -17.73% -8.31% 0% 0%
P/E 25.6x 16.6x 11.2x 8.9x 5.17x 3.76x 3.09x
PBR - 1.4x 0.74x 0.44x 0.36x 0.33x 0.3x
PEG - 0x 1x -0.2x 0.1x 0.1x 0.1x
Capitalization / Revenue - 3.15x 1.85x 1.32x 1.05x 0.85x 0.74x
EV / Revenue - 0x 0x 0x 1.05x 0.85x 0.74x
EV / EBITDA - - - - - - -
EV / EBIT - 0x 0x 0x 2.12x 1.55x 1.23x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 5.66 13.2 14.71 9.13 14.4 19.8 24.1
Distribution rate - - - - - - -
Net sales 1 - 6,388 8,141 9,379 10,825 13,374 15,484
EBITDA - - - - - - -
EBIT 1 - 2,950 3,762 3,693 5,376 7,336 9,249
Net income 1 397.8 1,193 1,439 1,134 2,203 3,027 3,682
Net Debt - - - - - - -
Reference price 2 145.00 219.55 164.15 81.25 74.50 74.50 74.50
Nbr of stocks (in thousands) 69,321 91,592 91,945 152,816 152,816 - -
Announcement Date 5/15/23 5/2/24 4/26/25 4/20/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.17x - - - 120M
17.36x - - 1.21% 212B
11.57x2.42x3.79x1.59% 121B
22.37x15.86x - 0.77% 60.85B
38.8x4.99x18.06x-.--% 33.22B
21.6x4.88x24.16x0.09% 27.87B
7.69x1.76x3.26x1.74% 22.93B
14.5x10.66x20.28x1.38% 21.49B
24.69x3.2x9.62x-.--% 18.88B
Average 18.20x 6.25x 13.19x 0.85% 57.55B
Weighted average by Cap. 17.91x 6.17x 9.88x 1.1%

Y-o-Y evolution of P/E

Valuation ratios - P/E - UGRO Capital Limited

Historical PBR trend

Valuation ratios - PBR - UGRO Capital Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - UGRO Capital Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - UGRO Capital Limited

  1. Stock Market
  2. Stocks
  3. UGROCAP Stock
  4. Valuation UGRO Capital Limited