Company Valuation: Perfectpac Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 165.2 169 231.7 346.2 619 735.5
Change - 2.3% 37.13% 49.44% 78.78% 18.83%
Enterprise Value (EV) 1 184.1 262.1 298.7 372.8 609.9 727.7
Change - 42.35% 13.98% 24.79% 63.62% 19.3%
P/E 6.33x 21.9x 22.5x 12.2x 15.5x 23.4x
PBR 0.6x 0.6x 0.79x 1.09x 1.77x 1.96x
PEG - -0.3x 0.7x 0x 0.4x -1.1x
Capitalization / Revenue 0.23x 0.26x 0.26x 0.35x 0.61x 0.65x
EV / Revenue 0.25x 0.4x 0.34x 0.37x 0.6x 0.64x
EV / EBITDA 3.37x 9.2x 6.95x 6.19x 8.25x 11.4x
EV / EBIT 4.76x 24x 14.5x 9.44x 11.3x 17.3x
EV / FCF -18.5x -3.29x 16.4x 9.09x 19.4x 63.5x
FCF Yield -5.41% -30.4% 6.09% 11% 5.17% 1.58%
Dividend per Share 2 - - - 2 1 1
Rate of return - - - 3.85% 1.08% 0.91%
EPS 2 3.916 1.158 1.546 4.25 5.978 4.73
Distribution rate - - - 47.1% 16.7% 21.1%
Net sales 1 732.8 659 885 999.3 1,011 1,135
EBITDA 1 54.6 28.48 42.99 60.23 73.89 64
EBIT 1 38.65 10.91 20.66 39.51 53.94 42.17
Net income 1 26.09 7.717 10.3 28.32 39.81 31.52
Net Debt 1 18.96 93.13 67.04 26.55 -9.067 -7.864
Reference price 2 24.80 25.37 34.79 51.99 92.95 110.45
Nbr of stocks (in thousands) 6,660 6,660 6,660 6,660 6,660 6,660
Announcement Date 9/1/20 A 9/4/21 A 8/23/22 A 8/25/23 A 8/23/24 A 8/25/25 A
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.01M
23.56x1.23x7.79x3.6% 25.28B
32.78x1.29x9.86x4.1% 22.58B
25.56x2.55x12.27x2.13% 22.09B
23.09x2.54x10.37x1.59% 7.05B
15.42x1.29x7.42x3.54% 5.83B
18.13x2.2x12.91x3.78% 5B
28.96x0.83x7.68x2.11% 4.62B
8.35x1.34x9.6x1.14% 4.64B
19.13x1.31x8.63x2.55% 3.8B
Average 21.67x 1.62x 9.61x 2.73% 10.09B
Weighted average by Cap. 24.67x 1.67x 9.76x 3.03%

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. PERFEPA6 Stock
  4. Valuation Perfectpac Limited