|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 571.30 INR | +0.51% |
|
-4.25% | -28.11% |
| 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 | 482,425 | - | - |
| Change | - | 19.84% | -8.41% | -36.46% | 57.01% | -10.2% | - | - |
| Enterprise Value (EV) 1 | 678,610 | 770,143 | 716,483 | 559,254 | 671,539 | 628,715 | 631,149 | 595,097 |
| Change | - | 13.49% | -6.97% | -21.94% | 20.08% | -6.38% | -0.62% | -5.71% |
| P/E | 17.6x | 16.8x | 15.7x | -25.6x | 66.1x | 25.4x | 14.5x | 11.6x |
| PBR | 2.74x | 2.72x | 2x | 1.38x | 1.73x | 1.38x | 1.3x | 1.2x |
| 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 | 0.86x | 0.79x |
| EV / Revenue | 1.75x | 1.67x | 1.34x | 1.3x | 1.44x | 1.21x | 1.12x | 0.98x |
| EV / EBITDA | 7.93x | 8.08x | 6.42x | 12.3x | 8.84x | 6.08x | 5.85x | 5x |
| EV / EBIT | 11x | 10.7x | 9.37x | 31.5x | 13.8x | 9.91x | 8.5x | 7.21x |
| EV / FCF | 12.1x | 17.2x | 11.8x | 84.4x | 7.25x | 10.2x | 12.9x | 8.98x |
| FCF Yield | 8.24% | 5.81% | 8.48% | 1.19% | 13.8% | 9.84% | 7.74% | 11.1% |
| Dividend per Share 2 | 10 | 10 | 10 | 2 | 2 | 6 | 8.489 | 9.728 |
| Rate of return | 1.56% | 1.3% | 1.39% | 0.44% | 0.31% | 1.06% | 1.49% | 1.7% |
| 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% | 21.6% | 19.7% |
| Net sales 1 | 386,940 | 462,400 | 535,760 | 430,980 | 466,370 | 518,390 | 563,614 | 607,673 |
| EBITDA 1 | 85,590 | 95,290 | 111,600 | 45,390 | 76,000 | 103,380 | 107,883 | 119,090 |
| EBIT 1 | 61,790 | 71,700 | 76,490 | 17,760 | 48,500 | 63,440 | 74,265 | 82,591 |
| Net income 1 | 28,710 | 36,260 | 35,700 | -12,000 | 8,970 | 19,220 | 30,999 | 39,358 |
| 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 | 571.30 | 571.30 | 571.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.6x | 1.27x | 6.86x | 1.51% | 5.08B | |
| 31.28x | 3.02x | 13.21x | 0.89% | 55.76B | |
| 10.96x | 1.24x | 6.51x | 5.17% | 8.57B | |
| 27.06x | 4.87x | 18.54x | 0.55% | 4.11B | |
| 21.79x | 1.82x | 10.25x | 3.96% | 3.94B | |
| Average | 22.14x | 2.44x | 11.08x | 2.42% | 15.49B | |
| Weighted average by Cap. | 27.56x | 2.74x | 12.18x | 1.55% |
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
- 512070 Stock
- Valuation UPL Limited
Select your edition
All financial news and data tailored to specific country editions
