Company Valuation: Coastal Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 1,546 1,826 4,102 2,385 3,198 2,413
Change - 18.1% 124.66% -41.86% 34.1% -24.55%
Enterprise Value (EV) 1 2,212 2,737 5,556 3,800 6,102 6,022
Change - 23.73% 103.04% -31.61% 60.57% -1.3%
P/E 4.54x 9.56x 30.3x 31.1x 69.4x 53.3x
PBR 1.08x 1.04x 2.01x 0.97x 1.23x 0.91x
PEG - -0.2x -0.9x -0.6x -1.7x -26.45x
Capitalization / Revenue 0.26x 0.39x 0.83x 0.68x 0.73x 0.38x
EV / Revenue 0.37x 0.58x 1.13x 1.08x 1.4x 0.96x
EV / EBITDA 5.35x 10.3x 31.5x 18.8x 21.1x 19.2x
EV / EBIT 5.8x 11.8x 41.3x 34.4x 35.9x 31.7x
EV / FCF 6.13x -6.57x -8.29x -3.54x -4.07x -6.66x
FCF Yield 16.3% -15.2% -12.1% -28.3% -24.6% -15%
Dividend per Share 2 0.3 0.6 0.4 0.27 0.24 0.22
Rate of return 0.99% 1.75% 0.56% 0.76% 0.51% 0.62%
EPS 2 6.702 3.578 2.342 1.137 0.682 0.6683
Distribution rate 4.48% 16.8% 17.1% 23.7% 35.2% 32.9%
Net sales 1 6,043 4,736 4,915 3,528 4,356 6,282
EBITDA 1 413.8 266.7 176.5 202.6 289.3 313.3
EBIT 1 381.1 232.2 134.6 110.6 169.8 189.8
Net income 1 340.8 184.1 135.5 66.99 45.22 44.82
Net Debt 1 665.7 910.6 1,454 1,415 2,904 3,610
Reference price 2 30.41 34.20 70.86 35.31 47.35 35.65
Nbr of stocks (in thousands) 50,844 53,394 57,894 67,543 67,543 67,685
Announcement Date 9/5/20 9/4/21 9/5/22 9/1/23 9/2/24 9/1/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.16x1.8x8.45x4.36% 10.55B
18.4x2.94x9.7x4.3% 7.42B
12.85x0.91x5.82x6.5% 2.52B
14.45x0.66x9.52x2.34% 2.41B
8.65x0.62x3.52x7.77% 1.73B
10.15x0.75x8.6x5.95% 1.32B
6.84x0.31x3.59x3.99% 865M
Average 12.21x 1.14x 7.03x 5.03% 3.83B
Weighted average by Cap. 14.45x 1.75x 8.18x 4.65%

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
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!