Company Valuation: Ador Welding Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2025 2026 2027 2028
Market Cap 1 14,573 15,202 23,438 -
Change - 4.32% 54.18% -
Enterprise Value (EV) 14,573 15,202 23,438 23,438
Change - 4.32% 54.18% 0%
P/E 24.3x 18.6x 22.3x 17.6x
PBR 2.87x 2.74x 3.98x 3.41x
PEG - 0.5x 0.6x 0.7x
Capitalization / Revenue 1.3x 1.33x 1.8x 1.57x
EV / Revenue 0x 0x 1.8x 1.57x
EV / EBITDA 0x 0x 14.4x 11.7x
EV / EBIT 0x 0x 16.5x 13.2x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 20 23 21 22.1
Rate of return 2.39% 2.63% 1.46% 1.54%
EPS 2 34.51 47.06 64.5 81.9
Distribution rate 58% 48.9% 32.6% 27%
Net sales 1 11,227 11,400 12,999 14,884
EBITDA 1 1,019 1,213 1,625 2,009
EBIT 1 837.1 1,018 1,417 1,771
Net income 1 600.5 819.8 1,122 1,426
Net Debt - - - -
Reference price 2 837.40 873.55 1,439.30 1,439.30
Nbr of stocks (in thousands) 17,403 17,403 17,403 -
Announcement Date 5/6/25 4/29/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.31x - - 1.46% 265M
30.95x5.49x20.04x0.84% 121B
31.77x5.03x19.08x1.69% 91.33B
29.08x3.32x19.18x0.71% 63.67B
41.31x6.45x28.45x1.84% 60.22B
39.99x8.1x23.71x-.--% 58.11B
26.37x4.83x16.92x2.28% 34.38B
31.83x4.16x15.68x0.11% 30.68B
21.11x1.8x13.02x2.22% 30.72B
22.2x3.2x13.79x1.06% 26.91B
Average 29.69x 4.71x 18.87x 1.22% 51.71B
Weighted average by Cap. 31.79x 5.09x 19.95x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ador Welding Limited

Historical PBR trend

Valuation ratios - PBR - Ador Welding Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ador Welding Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ador Welding Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Ador Welding Limited
  1. Stock Market
  2. Stocks
  3. ADOR Stock
  4. Valuation Ador Welding Limited