Company Valuation: Belding India Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 42.54 71.25 299.2 104.8 198.2 23,661
Change - 67.48% 319.9% -64.98% 89.14% 11,838.95%
Enterprise Value (EV) 1 89.45 112.9 341.3 121.9 191.1 22,771
Change - 26.25% 202.18% -64.28% 56.78% 11,813.37%
P/E 11.1x 7.76x 181x 48.2x 81.9x -244x
PBR 0.9x 1.26x 5.15x 1.74x 3.16x 2.25x
PEG - 0x -2.2x 1.5x 7.3x 1x
Capitalization / Revenue 0.16x 0.24x 1.17x 0.41x 0.94x 84,505x
EV / Revenue 0.34x 0.38x 1.33x 0.47x 0.9x 81,327x
EV / EBITDA 8.86x 5.83x 52.9x 15.9x 35.3x -3,015x
EV / EBIT 13.8x 6.77x 78.5x 19.9x 46.7x -789x
EV / FCF -11.3x 24.9x -329x 5.66x 26.6x -20.2x
FCF Yield -8.89% 4.02% -0.3% 17.7% 3.75% -4.96%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 4.4 10.56 1.9 2.5 2.78 -6.699
Distribution rate - - - - - -
Net sales 1 260.6 297.3 256.5 258.2 211.6 0.28
EBITDA 1 10.1 19.37 6.454 7.67 5.422 -7.552
EBIT 1 6.47 16.67 4.345 6.13 4.096 -28.86
Net income 1 3.822 9.185 1.657 2.178 2.411 -30.31
Net Debt 1 46.91 41.69 42.09 17.13 -7.044 -889.9
Reference price 2 48.90 81.90 343.90 120.44 227.80 1,634.20
Nbr of stocks (in thousands) 870 870 870 870 870 14,479
Announcement Date 9/3/21 A 9/6/22 A 9/5/23 A 9/3/24 A 9/6/25 A 9/8/26 A
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 154M
16.21x1.39x9.61x1.41% 15.04B
17.89x1.75x10.67x2.33% 12.91B
14.55x1.22x7.96x1.3% 11.62B
18.27x2.18x10.32x1.53% 11.36B
31.14x1.15x8.53x2.62% 9.38B
14.68x - - 2.72% 4.36B
11.3x0.96x6.56x2.34% 3.8B
15.59x2.05x9.04x6.12% 2.79B
Average 17.45x 1.53x 8.96x 2.55% 7.93B
Weighted average by Cap. 18.16x 1.53x 9.30x 2.05%

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. 513307 Stock
  4. Valuation Belding India Limited