|
Market Closed -
Bombay S.E.
13:02:20 28/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,636.20 INR | +6.23% |
|
+1.14% | +53.79% |
| 08-13 | Ador Welding Limited Announces Management Changes, Effective August 13, 2026 | CI |
| 07-30 | Ador Welding Limited Announces CFO Changes | CI |
Projected Income Statement: Ador Welding Limited
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net sales 1 | 11,227 | 11,400 | 12,999 | 14,884 |
| Change | - | 1.54% | 14.03% | 14.5% |
| EBITDA 1 | 1,019 | 1,213 | 1,625 | 2,009 |
| Change | - | 18.96% | 34.01% | 23.63% |
| EBIT 1 | 837.1 | 1,018 | 1,417 | 1,771 |
| Change | - | 21.6% | 39.21% | 24.98% |
| Interest Paid 1 | -45.4 | -22 | -46 | -46 |
| Earnings before Tax (EBT) 1 | 865.8 | 1,150 | 1,574 | 2,000 |
| Change | - | 32.83% | 36.87% | 27.06% |
| Net income 1 | 600.5 | 819.8 | 1,122 | 1,426 |
| Change | - | 36.52% | 36.86% | 27.09% |
| Announcement Date | 5/6/25 A | 4/29/26 A | - | - |
1INR in Million
Estimates
Forecast Balance Sheet: Ador Welding Limited
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 5/6/25 A | 4/29/26 A | - | - |
Estimates
Cash Flow Forecast: Ador Welding Limited
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| CAPEX 1 | 412.7 | 221.7 | 300 | 300 |
| Change | - | -46.28% | 35.32% | 0% |
| Free Cash Flow (FCF) 1 | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 5/6/25 A | 4/29/26 A | - | - |
1INR in Million
Estimates
Forecast Financial Ratios: Ador Welding Limited
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
Profitability | ||||
| EBITDA Margin (%) | 9.08% | 10.64% | 12.5% | 13.5% |
| EBIT Margin (%) | 7.46% | 8.93% | 10.9% | 11.9% |
| EBT Margin (%) | 7.71% | 10.09% | 12.11% | 13.44% |
| Net margin (%) | 5.35% | 7.19% | 8.63% | 9.58% |
| FCF margin (%) | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - |
Profitability | ||||
| ROA | - | - | - | - |
| ROE | 13.87% | 15.81% | 18.9% | 20.9% |
Financial Health | ||||
| Leverage (Debt/EBITDA) | - | - | - | - |
| Debt / Free cash flow | - | - | - | - |
Capital Intensity | ||||
| CAPEX / Current Assets (%) | 3.68% | 1.94% | 2.31% | 2.02% |
| CAPEX / EBITDA (%) | 40.49% | 18.28% | 18.46% | 14.93% |
| CAPEX / FCF (%) | - | - | - | - |
Items per share | ||||
| Cash flow per share 1 | - | - | - | - |
| Change | - | - | - | - |
| Dividend per Share 1 | 20 | 23 | 21 | 22.1 |
| Change | - | 15% | -8.7% | 5.24% |
| Book Value Per Share 1 | 291.4 | 318.6 | 362 | 422 |
| Change | - | 9.34% | 13.6% | 16.57% |
| EPS 1 | 34.51 | 47.06 | 64.5 | 81.9 |
| Change | - | 36.37% | 37.06% | 26.98% |
| Nbr of stocks (in thousands) | 17,403 | 17,403 | 17,403 | 17,403 |
| Announcement Date | 5/6/25 A | 4/29/26 A | - | - |
1INR
Estimates
| 2027 * | 2028 * | |
|---|---|---|
| P/E | 25.4x | 20x |
| PBR | 4.52x | 3.88x |
| EV / Sales | 2.19x | 1.91x |
| Yield | 1.28% | 1.35% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1,636.20INR
Average target price
1,771.00INR
Spread / Average Target
+8.24%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- ADOR Stock
- Financials Ador Welding Limited
Select your edition
All financial news and data tailored to specific country editions
