Company Valuation: Coastal Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,826 4,102 2,385 3,198 2,413 2,733
Change - 124.66% -41.86% 34.1% -24.55% 13.28%
Enterprise Value (EV) 1 2,737 5,556 3,800 6,102 6,022 6,857
Change - 103.04% -31.61% 60.57% -1.3% 13.86%
P/E 9.56x 30.3x 31.1x 69.4x 53.3x 10.3x
PBR 1.04x 2.01x 0.97x 1.23x 0.91x 0.96x
PEG - -0.9x -0.6x -1.7x -26.45x 0x
Capitalization / Revenue 0.39x 0.83x 0.68x 0.73x 0.38x 0.28x
EV / Revenue 0.58x 1.13x 1.08x 1.4x 0.96x 0.71x
EV / EBITDA 10.3x 31.5x 18.8x 21.1x 19.2x 11.1x
EV / EBIT 11.8x 41.3x 34.4x 35.9x 31.7x 14.8x
EV / FCF -6.57x -8.29x -3.54x -4.07x -6.66x -3.72x
FCF Yield -15.2% -12.1% -28.3% -24.6% -15% -26.9%
Dividend per Share 2 0.6 0.4 0.27 0.24 0.22 0.28
Rate of return 1.75% 0.56% 0.76% 0.51% 0.62% 0.69%
EPS 2 3.578 2.342 1.137 0.682 0.6683 3.98
Distribution rate 16.8% 17.1% 23.7% 35.2% 32.9% 7.04%
Net sales 1 4,736 4,915 3,528 4,356 6,282 9,707
EBITDA 1 266.7 176.5 202.6 289.3 313.3 619.4
EBIT 1 232.2 134.6 110.6 169.8 189.8 462.1
Net income 1 184.1 135.5 66.99 45.22 44.82 266.6
Net Debt 1 910.6 1,454 1,415 2,904 3,610 4,124
Reference price 2 34.20 70.86 35.31 47.35 35.65 40.81
Nbr of stocks (in thousands) 53,394 57,894 67,543 67,543 67,685 66,977
Announcement Date 9/4/21 A 9/5/22 A 9/1/23 A 9/2/24 A 9/1/25 A 8/4/26 A
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.63x1.91x8.85x4.11% 11.08B
18.97x2.95x9.93x4.12% 7.51B
13.64x0.92x6.3x6.32% 2.61B
12.9x0.66x9.04x2.74% 2.4B
8.55x0.65x3.83x7.52% 1.84B
11.43x0.81x9.18x5.57% 1.56B
8.59x0.34x3.98x3.18% 1.18B
Average 12.81x 1.18x 7.30x 4.79% 4.02B
Weighted average by Cap. 15.11x 1.78x 8.40x 4.46%

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. COASTCORP Stock
  4. COASTCORP Stock
  5. Valuation Coastal Corporation Limited