Company Valuation: Bharat Wire Ropes Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,146 4,356 10,538 18,725 13,173 10,806
Change - 102.98% 141.89% 77.7% -29.65% -17.97%
Enterprise Value (EV) 1 4,873 7,011 12,351 20,043 14,480 11,552
Change - 43.89% 76.15% 62.28% -27.76% -20.22%
P/E -9.2x 31.4x 16x 19.4x 18.2x 20.6x
PBR 4.09x 6.31x 5.94x 6.74x 3.72x 2.52x
PEG - -0x 0x 0.4x -0.7x -0.7x
Capitalization / Revenue 0.86x 1.06x 1.79x 3.01x 2.13x 1.83x
EV / Revenue 1.95x 1.71x 2.1x 3.22x 2.34x 1.96x
EV / EBITDA 14.9x 11.2x 8.9x 12.2x 10.9x 8.85x
EV / EBIT 44.4x 17.1x 10.5x 14x 13.1x 10.8x
EV / FCF -46.8x 263x -166x 353x -35.1x -72.2x
FCF Yield -2.14% 0.38% -0.6% 0.28% -2.85% -1.38%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.726 2.174 9.677 14.15 10.6 7.66
Distribution rate - - - - - -
Net sales 1 2,502 4,107 5,891 6,218 6,193 5,905
EBITDA 1 326.4 623.5 1,388 1,640 1,324 1,305
EBIT 1 109.7 409.2 1,182 1,429 1,104 1,070
Net income 1 -167.9 136.7 622.3 962 724.4 724.6
Net Debt 1 2,727 2,655 1,813 1,318 1,307 746.4
Reference price 2 34.30 68.25 155.20 275.20 192.45 157.55
Nbr of stocks (in thousands) 62,573 63,830 67,897 68,042 68,449 68,585
Announcement Date 7/28/21 7/16/22 6/27/23 8/30/24 9/2/25 9/1/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 118M
13.46x1.51x7.78x0.88% 57.78B
8.22x1.74x4.6x7.79% 56.06B
18.76x0.83x6.96x0.96% 47.88B
14.09x1.55x8.89x0.88% 34.51B
14.89x2.23x5.45x4.11% 31.96B
19.06x1.72x9.49x0.63% 30.94B
12.39x1.13x6.83x2.4% 23.26B
11.36x0.75x6.63x3.76% 21.19B
17.1x1.25x11.35x1.22% 20.76B
Average 14.37x 1.41x 7.55x 2.51% 32.45B
Weighted average by Cap. 14.10x 1.45x 7.25x 2.7%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Bharat Wire Ropes Limited

Historical PBR trend

Valuation ratios - PBR - Bharat Wire Ropes Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Bharat Wire Ropes Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Bharat Wire Ropes Limited

  1. Stock Market
  2. Stocks
  3. BHARATWIRE Stock
  4. Valuation Bharat Wire Ropes Limited