Company Valuation: IP Rings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 963.4 1,490 1,119 1,887 1,775 1,217
Change - 54.67% -24.9% 68.67% -5.94% -31.45%
Enterprise Value (EV) 1 1,895 2,594 2,064 2,693 2,776 2,430
Change - 36.91% -20.46% 30.52% 3.07% -12.47%
P/E 19.4x 18.2x 67.1x -58.4x -40.1x 70.8x
PBR 0.91x 1.33x 1.01x 1.78x 1.75x 1.18x
PEG - 0.3x -0.8x 0x -1.1x -1x
Capitalization / Revenue 0.49x 0.55x 0.35x 0.6x 0.59x 0.36x
EV / Revenue 0.95x 0.95x 0.64x 0.85x 0.92x 0.72x
EV / EBITDA 7.93x 8.28x 8.89x 13.6x 15.2x 8.9x
EV / EBIT 14.2x 13.8x 20.6x 43.6x 59x 19.4x
EV / FCF -12.2x -12.1x 12x 16.1x -75.4x -7.51x
FCF Yield -8.21% -8.28% 8.3% 6.21% -1.33% -13.3%
Dividend per Share 2 1.5 2 1 - - -
Rate of return 1.97% 1.7% 1.13% - - -
EPS 2 3.919 6.466 1.316 -2.548 -3.492 1.356
Distribution rate 38.3% 30.9% 76% - - -
Net sales 1 1,985 2,727 3,233 3,167 3,034 3,368
EBITDA 1 239.1 313.3 232 197.4 182.2 273
EBIT 1 133.3 187.8 99.94 61.77 47.02 125
Net income 1 49.68 81.96 16.68 -32.29 -44.26 17.19
Net Debt 1 931.6 1,104 944.5 805.9 1,001 1,213
Reference price 2 76.00 117.55 88.28 148.90 140.05 96.00
Nbr of stocks (in thousands) 12,676 12,676 12,676 12,676 12,676 12,676
Announcement Date 7/5/21 7/17/22 7/18/23 7/29/24 7/28/25 7/27/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.02M
18.47x2.02x11.1x1.58% 72.73B
21.2x1.45x11.14x1.75% 48.5B
14.63x0.65x4.72x3.95% 32.28B
11.55x0.55x4.79x4.06% 28.74B
8.26x0.49x6.27x1.83% 25.18B
14.38x2.6x8.93x4.24% 20.19B
19.86x0.87x10.48x3.33% 17.54B
29.23x1.16x12.24x0.63% 17.25B
10.36x0.49x4.76x3.07% 17.14B
Average 16.44x 1.14x 8.27x 2.72% 27.96B
Weighted average by Cap. 16.83x 1.30x 8.77x 2.5%

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. 523638 Stock
  4. Valuation IP Rings Limited