Company Valuation: Yashraj Containeurs Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 50.83 45.9 128.5 166.6 149.4 129.2
Change - -9.7% 180% 29.63% -10.31% -13.54%
Enterprise Value (EV) 1 707.6 45.9 795.7 873 921.8 1,076
Change - -93.51% 1,633.54% 9.72% 5.59% 16.76%
P/E 0.57x 39.5x 3.1x -2.93x -2.56x -0.53x
PBR -0.07x - -0.18x -0.21x -0.18x -0.12x
PEG - -0.4x 0x 0x -0.86x -0x
Capitalization / Revenue 0.22x 0.21x 0.57x 3.7x 7.58x 36.8x
EV / Revenue 3.05x 0.21x 3.53x 19.4x 46.8x 307x
EV / EBITDA 49.1x 19.5x 29.2x 76.4x 478x 142x
EV / EBIT 62.3x 79.8x 31x 153x -1,392x 205x
EV / FCF 19.9x -6.34x 88.9x -50.6x -20.3x 15.3x
FCF Yield 5.04% -15.8% 1.13% -1.98% -4.92% 6.54%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 5.207 0.0684 2.44 -3.34 -3.44 -14.22
Distribution rate - - - - - -
Net sales 1 232.2 214.5 225.6 45.02 19.72 3.511
EBITDA 1 14.4 2.348 27.29 11.43 1.929 7.565
EBIT 1 11.36 0.575 25.65 5.719 -0.662 5.248
Net income 1 88.52 1.163 41.56 -56.73 -58.48 -241.8
Net Debt 1 656.8 - 667.2 706.4 772.4 947.1
Reference price 2 2.990 2.700 7.560 9.800 8.790 7.600
Nbr of stocks (in thousands) 17,000 17,000 17,000 17,000 17,000 17,000
Announcement Date 8/5/20 9/7/21 9/8/22 7/25/23 9/4/24 8/23/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 818K
18.38x1.52x10.54x1.24% 17.05B
19.3x1.85x11.33x2.16% 13.92B
16.12x1.32x8.56x1.17% 12.88B
18.48x2.2x10.45x1.51% 11.76B
29.55x1.11x8.23x2.74% 9.09B
15.27x - - 2.61% 4.46B
13.37x1.06x7.25x1.98% 4.49B
16.62x2.18x9.59x5.74% 3.06B
Average 18.38x 1.61x 9.42x 2.4% 8.52B
Weighted average by Cap. 18.96x 1.61x 9.79x 1.92%

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. YASHRAJC6 Stock
  4. Valuation Yashraj Containeurs Limited