Company Valuation: Yashraj Containeurs Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 45.9 128.5 166.6 149.4 129.2 77.35
Change - 180% 29.63% -10.31% -13.54% -40.13%
Enterprise Value (EV) 45.9 795.7 873 921.8 1,076 1,055
Change - 1,633.54% 9.72% 5.59% 16.76% -1.95%
P/E 39.5x 3.1x -2.93x -2.56x -0.53x -11.7x
PBR - -0.18x -0.21x -0.18x -0.12x -0.07x
PEG - 0x 0x -0.86x -0x 0.1x
Capitalization / Revenue 0.21x 0.57x 3.7x 7.58x 36.8x -
EV / Revenue 0x 0x 0x 0x 0x -
EV / EBITDA 0x 0x 0x 0x 0x -0x
EV / EBIT 0x 0x 0x -0x 0x -0x
EV / FCF -0x 0x -0x -0x 0x -0x
FCF Yield -15.8% 6.97% -10.4% -30.3% 54.5% -37.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0684 2.44 -3.34 -3.44 -14.22 -0.3904
Distribution rate - - - - - -
Net sales 1 214.5 225.6 45.02 19.72 3.511 -
EBITDA 1 2.348 27.29 11.43 1.929 7.565 -7.359
EBIT 1 0.575 25.65 5.719 -0.662 5.248 -8.228
Net income 1 1.163 41.56 -56.73 -58.48 -241.8 -6.637
Net Debt - 667.2 706.4 772.4 947.1 978
Reference price 2 2.700 7.560 9.800 8.790 7.600 4.550
Nbr of stocks (in thousands) 17,000 17,000 17,000 17,000 17,000 17,000
Announcement Date 9/7/21 9/8/22 7/25/23 9/4/24 8/23/25 9/8/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 767K
13.67x1.34x8.16x6.16% 19.61B
17.93x2.88x8.11x3.43% 17.74B
16.16x1.39x9.59x1.41% 15B
17.94x1.75x10.69x2.32% 12.94B
14.31x1.21x7.88x1.32% 11.43B
18.32x2.18x10.36x1.53% 11.36B
30.51x1.13x8.4x2.68% 9.14B
23.12x2.06x9.92x1.58% 7.84B
Average 19.00x 1.74x 9.14x 2.55% 11.67B
Weighted average by Cap. 18.02x 1.77x 9.03x 2.88%

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