Company Valuation: Welspun Specialty Solutions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 6,644 8,057 9,515 16,655 17,639 20,700
Change - 21.27% 18.09% 75.04% 5.9% 17.36%
Enterprise Value (EV) 1 8,360 10,807 11,845 19,250 16,884 19,503
Change - 29.27% 9.61% 62.52% -12.3% 15.51%
P/E 7.05x -26.2x -69x 26.7x -333x 91.9x
PBR 17.1x 107x -114x 30.1x 4.45x 4.53x
PEG - 0x 1.2x -0x 3x -0x
Capitalization / Revenue 7.11x 4.93x 2.28x 2.39x 2.44x 2.34x
EV / Revenue 8.95x 6.62x 2.83x 2.76x 2.33x 2.2x
EV / EBITDA -41.3x -56.9x 47.2x 28.7x 56.2x 42.2x
EV / EBIT -25x -32.9x 109x 36.9x 116x 65.4x
EV / FCF -25.3x -21.1x 72.5x -39.6x -91.9x 68.1x
FCF Yield -3.96% -4.73% 1.38% -2.53% -1.09% 1.47%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.78 -0.5807 -0.26 1.178 -0.08 0.34
Distribution rate - - - - - -
Net sales 1 934.3 1,633 4,178 6,967 7,237 8,862
EBITDA 1 -202.4 -189.8 251.2 669.6 300.6 462.4
EBIT 1 -334.8 -328.7 108.8 521.6 145.3 298.1
Net income 1 932 -307.8 -137.4 624.7 -40.9 226.7
Net Debt 1 1,716 2,749 2,330 2,595 -755.2 -1,197
Reference price 2 12.55 15.20 17.95 31.42 26.62 31.24
Nbr of stocks (in thousands) 529,421 530,089 530,089 530,089 662,611 662,611
Announcement Date 8/9/21 6/6/22 8/28/23 9/3/24 7/8/25 6/22/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 368M
20.67x1.82x10.02x0.56% 32.32B
13.2x0.46x4.59x4.63% 18.6B
20.22x1.95x10.12x0.22% 12.18B
9.01x0.66x4.25x4.58% 11.08B
57.86x5.08x28.79x0.46% 10.05B
9.53x - - - 9.69B
11.27x0.81x5.8x4.34% 9.31B
85.75x1.53x15.98x0.56% 8.97B
Average 28.44x 1.76x 11.36x 2.19% 12.51B
Weighted average by Cap. 25.03x 1.66x 10.40x 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. WELSPLSOL Stock
  4. Valuation Welspun Specialty Solutions Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!