Company Valuation: Bharat Wire Ropes Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 503.5 2,146 4,356 10,538 18,725 13,173
Change - 326.3% 102.98% 141.89% 77.7% -29.65%
Enterprise Value (EV) 1 7,210 4,873 7,011 12,351 20,043 14,480
Change - -32.42% 43.89% 76.15% 62.28% -27.76%
P/E Ratio -0.83x -9.2x 31.4x 16x 19.4x 18.2x
PBR 1.29x 4.09x 6.31x 5.94x 6.74x 3.72x
PEG - 0.1x -0x 0x 0.4x -0.7x
Capitalization / Revenue 0.2x 0.86x 1.06x 1.79x 3.01x 2.13x
EV / Revenue 2.8x 1.95x 1.71x 2.1x 3.22x 2.34x
EV / EBITDA 24.9x 14.9x 11.2x 8.9x 12.2x 10.9x
EV / EBIT 101x 44.4x 17.1x 10.5x 14x 13.1x
EV / FCF -24.4x -46.8x 263x -166x 353x -35.1x
FCF Yield -4.09% -2.14% 0.38% -0.6% 0.28% -2.85%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -13.56 -3.726 2.174 9.677 14.15 10.6
Distribution rate - - - - - -
Net sales 1 2,577 2,502 4,107 5,891 6,218 6,193
EBITDA 1 289.1 326.4 623.5 1,388 1,640 1,323
EBIT 1 71.56 109.7 409.2 1,182 1,429 1,103
Net income 1 -609.6 -167.9 136.7 622.3 962 724.4
Net Debt 1 6,707 2,727 2,655 1,813 1,318 1,307
Reference price 2 11.20 34.30 68.25 155.20 275.20 192.45
Nbr of stocks (in thousands) 44,952 62,573 63,830 67,897 68,042 68,449
Announcement Date 8/24/20 A 7/28/21 A 7/16/22 A 6/27/23 A 8/30/24 A 9/2/25 A
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 151M
16.94x1.68x9.65x0.84% 60.66B
15.12x0.91x7.24x0.89% 53.4B
17.99x1.94x11.41x0.75% 40.78B
53.9x8.99x33.17x0.14% 27.9B
13.25x1.24x7.25x2.12% 25.98B
14.68x0.6x5.65x2.63% 18.71B
-67.24x0.76x7.6x4.35% 18B
13.69x0.91x6.83x2.75% 10.71B
13.97x4.18x10.84x0.06% 10.42B
Average 10.25x 2.36x 11.07x 1.61% 26.67B
Weighted average by Cap. 14.16x 2.22x 11.18x 1.3%

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. BHARATWIRE Stock
  4. Valuation Bharat Wire Ropes Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!