|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 600.30 INR | -1.37% |
|
+5.08% | -24.46% |
| 05-16 | UPL Limited - Analyst/Investor Day | |
| 05-12 | Elara Securities Downgrades UPL to Accumulate from Buy; Price Target is INR783 | MT |
Company Valuation: UPL Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 490,670 | 588,003 | 538,523 | 342,164 | 537,229 | 513,965 | - | - |
| Change | - | 19.84% | -8.41% | -36.46% | 57.01% | -4.33% | - | - |
| Enterprise Value (EV) 1 | 678,610 | 770,143 | 716,483 | 559,254 | 671,539 | 628,715 | 662,689 | 626,637 |
| Change | - | 13.49% | -6.97% | -21.94% | 20.08% | -6.38% | -0.59% | -5.44% |
| P/E | 17.6x | 16.8x | 15.7x | -25.6x | 66.1x | 25.4x | 15.5x | 12.3x |
| PBR | 2.74x | 2.72x | 2x | 1.38x | 1.73x | 1.38x | 1.39x | 1.28x |
| PEG | - | 0.6x | -90.02x | 0x | -0x | 0x | 0.4x | 0.5x |
| Capitalization / Revenue | 1.27x | 1.27x | 1.01x | 0.79x | 1.15x | 0.92x | 0.91x | 0.84x |
| EV / Revenue | 1.75x | 1.67x | 1.34x | 1.3x | 1.44x | 1.21x | 1.17x | 1.03x |
| EV / EBITDA | 7.93x | 8.08x | 6.42x | 12.3x | 8.84x | 6.08x | 6.14x | 5.25x |
| EV / EBIT | 11x | 10.7x | 9.37x | 31.5x | 13.8x | 9.91x | 8.92x | 7.56x |
| EV / FCF | 12.1x | 17.2x | 11.8x | 84.4x | 7.25x | 10.2x | 13.1x | 9.52x |
| FCF Yield | 8.24% | 5.81% | 8.48% | 1.19% | 13.8% | 9.84% | 7.63% | 10.5% |
| Dividend per Share 2 | 10 | 10 | 10 | 2 | 2 | 6 | 8.282 | 9.417 |
| Rate of return | 1.56% | 1.3% | 1.39% | 0.44% | 0.31% | 1.06% | 1.36% | 1.55% |
| EPS 2 | 36.4 | 45.87 | 45.79 | -17.8 | 9.62 | 22.32 | 39.32 | 49.29 |
| Distribution rate | 27.5% | 21.8% | 21.8% | -11.2% | 20.8% | 26.9% | 21.1% | 19.1% |
| Net sales 1 | 386,940 | 462,400 | 535,760 | 430,980 | 466,370 | 518,390 | 565,491 | 609,733 |
| EBITDA 1 | 85,590 | 95,290 | 111,600 | 45,390 | 76,000 | 103,380 | 107,883 | 119,254 |
| EBIT 1 | 61,790 | 71,700 | 76,490 | 17,760 | 48,500 | 63,440 | 74,265 | 82,882 |
| Net income 1 | 28,710 | 36,260 | 35,700 | -12,000 | 8,970 | 19,220 | 30,999 | 39,125 |
| Net Debt 1 | 187,940 | 182,140 | 177,960 | 217,090 | 134,310 | 149,330 | 148,724 | 112,673 |
| Reference price 2 | 642.20 | 769.70 | 717.45 | 455.85 | 636.20 | 608.65 | 608.65 | 608.65 |
| Nbr of stocks (in thousands) | 764,045 | 763,938 | 750,608 | 750,608 | 844,434 | 844,434 | - | - |
| Announcement Date | 5/12/21 | 5/9/22 | 5/8/23 | 5/13/24 | 5/12/25 | 5/11/26 | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.98x | 1.33x | 7.23x | 1.41% | 5.39B | |
| 31.38x | 3.13x | 13.69x | 0.86% | 57.78B | |
| 10.39x | 1.18x | 6.19x | 5.46% | 8.13B | |
| 28.29x | 5.12x | 19.5x | 0.53% | 4.26B | |
| 21.59x | 1.81x | 10.19x | 4% | 3.9B | |
| Average | 22.53x | 2.51x | 11.36x | 2.45% | 15.89B | |
| Weighted average by Cap. | 27.88x | 2.85x | 12.63x | 1.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- UNITEDPHOS Stock
- Valuation UPL Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
