Company Valuation: Promact Plastics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 18.04 34.12 22.6 18.62 94.55 67.72
Change - 89.17% -33.78% -17.58% 407.69% -28.37%
Enterprise Value (EV) 1 79.52 97.88 82.19 70.28 136 108.8
Change - 23.08% -16.03% -14.49% 93.55% -20.02%
P/E 7.43x -5.22x -1.55x 3.58x 10.5x 53.9x
PBR -1.43x -1.78x -0.67x -0.65x -4.84x -3.71x
PEG - 0x -0x -0x 0.1x -0.6x
Capitalization / Revenue 0.11x 12.5x 30.8x 1.17x 5.31x 7.41x
EV / Revenue 0.48x 35.9x 112x 4.42x 7.65x 11.9x
EV / EBITDA 9.39x 143x -17.2x 5.52x 8.97x 17.2x
EV / EBIT 10.2x 4,280x -15.1x 5.82x 9.37x 19.2x
EV / FCF 2.02x -32.5x -68.6x 13.5x 20.1x -326x
FCF Yield 49.6% -3.08% -1.46% 7.43% 4.99% -0.31%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.3728 -1.004 -2.237 0.7992 1.383 0.1929
Distribution rate - - - - - -
Net sales 1 164.8 2.725 0.734 15.89 17.79 9.143
EBITDA 1 8.473 0.683 -4.785 12.72 15.17 6.312
EBIT 1 7.832 0.0229 -5.437 12.07 14.52 5.66
Net income 1 2.427 -6.536 -14.57 5.204 9.007 1.256
Net Debt 1 61.49 63.76 59.6 51.66 41.48 41.07
Reference price 2 2.77 5.24 3.47 2.86 14.52 10.40
Nbr of stocks (in thousands) 6,512 6,512 6,512 6,512 6,512 6,512
Announcement Date 8/14/20 8/11/21 8/13/22 8/21/23 8/12/24 8/22/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 699K
21.71x15.26x16.45x0.6% 47.47B
11.81x4.09x - 2.7% 44.22B
34.77x4.47x5.69x0.4% 38.77B
4.93x6.71x - 6.26% 16.87B
12.66x - - 3.47% 11.01B
7.89x1.05x3.1x7.42% 8.35B
14.79x - - 3.22% 7.94B
Average 15.51x 6.31x 8.42x 3.44% 21.83B
Weighted average by Cap. 18.93x 7.71x 10.86x 2.26%

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. PROMACT Stock
  4. Valuation Promact Plastics Limited