Company Valuation: Industrial And Prudential Investment Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,877 2,488 3,001 8,131 9,532 9,164
Change - 32.54% 20.65% 170.91% 17.23% -3.86%
Enterprise Value (EV) 1 1,431 2,057 2,799 8,076 9,530 9,112
Change - 43.66% 36.1% 188.56% 18% -4.38%
P/E 7.13x 6.75x 6.71x 16.4x 16x 14.4x
PBR 0.37x 0.4x 0.48x 1.06x 1.19x 1.08x
PEG - 0.2x 0.3x 1.5x 0.8x 2.13x
Capitalization / Revenue 23x 36x 41.4x 134x 131x 139x
EV / Revenue 17.5x 29.7x 38.6x 133x 131x 138x
EV / EBITDA - - - - - -
EV / EBIT 19.2x 32.7x 45.2x 154x 154x 164x
EV / FCF 31.2x -152x 58.3x 320x 206x 134x
FCF Yield 3.21% -0.66% 1.71% 0.31% 0.49% 0.75%
Dividend per Share 2 25 50 60 90 110 120
Rate of return 2.23% 3.37% 3.35% 1.85% 1.93% 2.19%
EPS 2 157.1 220 266.8 295.1 356.2 380.3
Distribution rate 15.9% 22.7% 22.5% 30.5% 30.9% 31.6%
Net sales 1 81.64 69.19 72.56 60.54 72.83 65.82
EBITDA - - - - - -
EBIT 1 74.61 62.96 61.93 52.52 61.91 55.43
Net income 1 263.2 368.7 447.2 494.6 597 637.3
Net Debt 1 -445.4 -431.3 -202.5 -54.78 -2.344 -52.02
Reference price 2 1,120.00 1,484.50 1,791.00 4,852.00 5,688.00 5,468.45
Nbr of stocks (in thousands) 1,676 1,676 1,676 1,676 1,676 1,676
Announcement Date 7/20/21 7/14/22 7/24/23 8/22/24 7/29/25 7/21/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 110M
26.42x17.24x - 0.66% 71.16B
42.04x4.82x16.28x-.--% 39.44B
26.61x5.24x25.93x0.07% 33.96B
19.01x12.66x24.58x1.05% 27.89B
8.45x1.98x3.72x1.61% 25.86B
31.55x4.58x13.74x-.--% 24.42B
23.58x18.91x44.64x0.15% 16.6B
22.46x22.52x - 0.23% 16.09B
Average 25.02x 10.99x 21.48x 0.47% 28.39B
Weighted average by Cap. 26.29x 10.91x 20.11x 0.49%

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. 501298 Stock
  4. Valuation Industrial And Prudential Investment Company Limited