Company Valuation: Western Ministil Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2.804 0.8629 0.8629 0.9492 0.9492 3.325
Change - -69.23% 0% 10% 0% 250.3%
Enterprise Value (EV) 1 20.06 19.44 21.28 23.33 26.16 -17.57
Change - -3.11% 9.49% 9.61% 12.12% -167.19%
P/E -1.99x -0.65x -0.49x -0.59x -0.29x -0.56x
PBR -0.07x -0.02x -0.02x -0.02x -0.02x 0.54x
PEG - 0.11x -0x 0.07x -0x 0x
Capitalization / Revenue - - - - 118,645,125x 81,094,634x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -14.3x -14.8x -12.5x -14.4x -10.4x 6.45x
EV / FCF -22.9x -23.7x -18.5x -17.2x -16.1x 1.76x
FCF Yield -4.36% -4.22% -5.4% -5.8% -6.2% 56.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6522 -0.6124 -0.815 -0.7492 -1.494 -0.97
Distribution rate - - - - - -
Net sales - - - - 0.008 0.041
EBITDA - - - - - -
EBIT 1 -1.399 -1.317 -1.698 -1.615 -2.508 -2.726
Net income 1 -1.407 -1.321 -1.758 -1.616 -3.223 -2.726
Net Debt 1 17.26 18.57 20.42 22.38 25.21 -20.9
Reference price 2 1.3000 0.4000 0.4000 0.4400 0.4400 0.5400
Nbr of stocks (in thousands) 2,157 2,157 2,157 2,157 2,157 6,157
Announcement Date 11/8/21 9/6/22 9/6/23 9/5/24 9/8/25 8/26/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.43K
11.86x1.23x5.32x2.45% 16.61B
7.86x14.91x - -.--% 15.39B
28.3x6.94x13.99x2.56% 11.93B
Average 16.01x 7.69x 9.65x 1.67% 10.98B
Weighted average by Cap. 14.93x 7.57x 8.94x 1.62%

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. WMINIMT Stock
  4. Valuation Western Ministil Limited