Financials P G Foils Limited

Equities

PGFOILQ6

INE078D01012

Aluminum

Delayed Bombay S.E. 12:36:18 2024-04-30 am EDT 5-day change 1st Jan Change
189.9 INR +2.95% Intraday chart for P G Foils Limited +4.11% +5.71%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,289 646.8 389.7 654.5 2,863 1,459
Enterprise Value (EV) 1 1,553 323.1 113.4 682.3 3,359 1,257
P/E ratio 17.7 x 4 x 2.6 x 4.28 x 7.48 x 671 x
Yield 0.76% - - - 0.64% -
Capitalization / Revenue 0.52 x 0.25 x 0.18 x 0.26 x 0.73 x 0.43 x
EV / Revenue 0.63 x 0.12 x 0.05 x 0.27 x 0.85 x 0.37 x
EV / EBITDA 15.3 x 1.43 x 0.84 x 4.49 x 6.58 x 5.09 x
EV / FCF -5.55 x 0.63 x -1.23 x -1.92 x -3.34 x 2.56 x
FCF Yield -18% 160% -81% -52.1% -29.9% 39%
Price to Book 0.97 x 0.43 x 0.24 x 0.36 x 1.11 x 0.51 x
Nbr of stocks (in thousands) 8,110 8,110 8,110 8,110 9,093 10,873
Reference price 2 158.9 79.75 48.05 80.70 314.8 134.2
Announcement Date 8/14/18 9/4/19 11/21/20 8/19/21 9/5/22 9/4/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 2,473 2,588 2,173 2,516 3,945 3,373
EBITDA 1 101.9 226.4 134.7 152.1 510.8 247.1
EBIT 1 67.85 184.9 88.24 105.7 469.4 206.6
Operating Margin 2.74% 7.14% 4.06% 4.2% 11.9% 6.12%
Earnings before Tax (EBT) 1 167.6 210.6 156.3 193.8 628 23.95
Net income 1 73 161.8 149.7 152.9 465.6 2.215
Net margin 2.95% 6.25% 6.89% 6.07% 11.8% 0.07%
EPS 2 9.001 19.95 18.46 18.85 42.11 0.2000
Free Cash Flow 1 -280 516.9 -91.88 -355.2 -1,005 490.7
FCF margin -11.32% 19.97% -4.23% -14.11% -25.48% 14.55%
FCF Conversion (EBITDA) - 228.3% - - - 198.58%
FCF Conversion (Net income) - 319.48% - - - 22,154.33%
Dividend per Share 2 1.200 - - - 2.000 -
Announcement Date 8/14/18 9/4/19 11/21/20 8/19/21 9/5/22 9/4/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 265 - - 27.8 496 -
Net Cash position 1 - 324 276 - - 202
Leverage (Debt/EBITDA) 2.599 x - - 0.1827 x 0.9718 x -
Free Cash Flow 1 -280 517 -91.9 -355 -1,005 491
ROE (net income / shareholders' equity) 5.62% 11.5% 9.55% 8.9% 21.3% 0.08%
ROA (Net income/ Total Assets) 1.51% 3.95% 1.83% 1.88% 6.31% 2.6%
Assets 1 4,821 4,101 8,201 8,113 7,383 85.05
Book Value Per Share 2 164.0 184.0 202.0 221.0 283.0 261.0
Cash Flow per Share 2 3.040 0.5500 0.2500 0.2600 0.3000 10.40
Capex 1 92.2 44.1 29.2 14.8 13.1 226
Capex / Sales 3.73% 1.71% 1.34% 0.59% 0.33% 6.7%
Announcement Date 8/14/18 9/4/19 11/21/20 8/19/21 9/5/22 9/4/23
1INR in Million2INR
Estimates
  1. Stock Market
  2. Equities
  3. PGFOILQ6 Stock
  4. Financials P G Foils Limited