Company Valuation: Perfectpac Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 169 231.7 346.2 619 735.5 519.7
Change - 37.13% 49.44% 78.78% 18.83% -29.34%
Enterprise Value (EV) 1 262.1 298.7 372.8 609.9 727.7 546.7
Change - 13.98% 24.79% 63.62% 19.3% -24.87%
P/E 21.9x 22.5x 12.2x 15.5x 23.4x 16.5x
PBR 0.6x 0.79x 1.09x 1.77x 1.96x 1.31x
PEG - 0.7x 0x 0.4x -1.1x -763.65x
Capitalization / Revenue 0.26x 0.26x 0.35x 0.61x 0.65x 0.46x
EV / Revenue 0.4x 0.34x 0.37x 0.6x 0.64x 0.48x
EV / EBITDA 9.2x 6.95x 6.19x 8.25x 11.4x 7.92x
EV / EBIT 24x 14.5x 9.44x 11.3x 17.3x 12.3x
EV / FCF -3.29x 16.4x 9.09x 19.4x 63.5x 39.2x
FCF Yield -30.4% 6.09% 11% 5.17% 1.58% 2.55%
Dividend per Share 2 - - 2 1 1 1
Rate of return - - 3.85% 1.08% 0.91% 1.28%
EPS 2 1.158 1.546 4.25 5.978 4.73 4.729
Distribution rate - - 47.1% 16.7% 21.1% 21.1%
Net sales 1 659 885 999.3 1,011 1,135 1,137
EBITDA 1 28.48 42.99 60.23 73.89 64 69.04
EBIT 1 10.91 20.66 39.51 53.94 42.17 44.34
Net income 1 7.717 10.3 28.32 39.81 31.52 31.5
Net Debt 1 93.13 67.04 26.55 -9.067 -7.864 27
Reference price 2 25.37 34.79 51.99 92.95 110.45 78.04
Nbr of stocks (in thousands) 6,660 6,660 6,660 6,660 6,660 6,660
Announcement Date 9/4/21 A 8/23/22 A 8/25/23 A 8/23/24 A 8/25/25 A 8/21/26 A
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.76M
31.28x1.14x7.68x4.05% 23.67B
26.48x2.61x12.45x2.1% 22.95B
-22.53x1.15x9.3x5.28% 18.88B
22.61x2.5x10.22x1.82% 7.03B
20.94x2.34x14.36x2.87% 5.32B
-10.17x1.22x7.32x4.15% 5.1B
-47.16x0.86x8.77x1.98% 4.75B
15.92x1.23x7.76x2.93% 3.48B
33.02x0.96x7.95x3.76% 3.48B
Average 7.82x 1.56x 9.53x 3.21% 9.47B
Weighted average by Cap. 11.48x 1.65x 9.77x 3.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Perfectpac Limited

Historical PBR trend

Valuation ratios - PBR - Perfectpac Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Perfectpac Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Perfectpac Limited

  1. Stock Market
  2. Stocks
  3. PERFEPA6 Stock
  4. Valuation Perfectpac Limited