Company Valuation: Arrow Greentech Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 932.6 1,465 3,859 5,774 7,870 6,924
Change - 57.1% 163.37% 49.64% 36.29% -12.02%
Enterprise Value (EV) 1 851.1 1,408 3,639 5,577 7,010 5,825
Change - 65.49% 158.36% 53.26% 25.69% -16.91%
P/E 14.6x -15.7x 30x 19.6x 12.5x 14.6x
PBR 1.1x 1.96x 3.97x 4.55x 4.18x 2.95x
PEG - 0x -0x 0x 0x -0.6x
Capitalization / Revenue 1.78x 4.35x 3.55x 3.89x 3.23x 3.45x
EV / Revenue 1.62x 4.18x 3.35x 3.76x 2.88x 2.9x
EV / EBITDA 8.75x -24.7x 14.4x 12x 7.9x 9.02x
EV / EBIT 15.5x -13.9x 19.3x 14.3x 8.59x 10.1x
EV / FCF -7.84x -13x -643x 62.9x 14.3x 32.3x
FCF Yield -12.8% -7.72% -0.16% 1.59% 7.01% 3.1%
Dividend per Share 2 - - 1 2 4 5
Rate of return - - 0.39% 0.52% 0.77% 1.09%
EPS 2 4.549 -6.62 8.516 19.56 41.83 31.38
Distribution rate - - 11.7% 10.2% 9.56% 15.9%
Net sales 1 524 336.7 1,088 1,485 2,434 2,005
EBITDA 1 97.24 -56.92 252.4 464.4 887 645.5
EBIT 1 55.04 -101.6 188.4 390.6 815.8 575.2
Net income 1 64.09 -93.26 122.8 295.1 631.3 473.5
Net Debt 1 -81.56 -56.7 -219.9 -197.1 -859.9 -1,099
Reference price 2 66.20 104.00 255.75 382.70 521.60 458.90
Nbr of stocks (in thousands) 14,088 14,088 15,088 15,088 15,088 15,088
Announcement Date 04/09/21 06/09/22 01/09/23 24/08/24 16/09/25 26/08/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 134M
13.48x1.33x8.09x6.25% 19.34B
18.33x2.93x8.26x3.35% 18.13B
15.99x1.38x9.51x1.43% 14.83B
17.93x1.75x10.68x2.33% 12.93B
14.19x1.2x7.83x1.33% 11.33B
18.22x2.17x10.31x1.53% 11.3B
30.33x1.13x8.36x2.69% 9.11B
22.72x2.03x9.76x1.61% 7.7B
Average 18.90x 1.74x 9.10x 2.57% 11.65B
Weighted average by Cap. 17.96x 1.78x 9.00x 2.89%

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. ARROWGREEN Stock
  4. Valuation Arrow Greentech Limited