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 1 266.7 176.5 202.6 289.3 313.3 619.6
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 9/5/22 9/1/23 9/2/24 9/1/25 8/4/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.89x2.04x9.57x4.02% 11.76B
25.08x3.08x11.6x3.82% 8.41B
26.38x1.1x7.44x5.4% 2.94B
13.15x0.66x9.08x2.68% 2.42B
19.02x0.76x4.91x7.17% 1.95B
11.09x0.8x9.11x5.73% 1.5B
8.79x0.34x3.92x3.14% 1.24B
Average 19.77x 1.26x 7.95x 4.56% 4.32B
Weighted average by Cap. 26.31x 1.91x 9.33x 4.24%

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