Company Valuation: Elecon Engineering Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 42,849 106,573 100,778 79,606 103,089 - -
Change - 148.72% -5.44% -21.01% 29.5% - -
Enterprise Value (EV) 1 42,849 106,573 93,081 71,583 89,896 87,199 83,591
Change - 148.72% -12.66% -23.1% 25.58% -3% -4.14%
P/E - 30x 24.3x - 27x 21x 16.5x
PBR - - 5.04x 3.45x 3.94x 3.41x 2.92x
PEG - - 1.5x - - 0.7x 0.6x
Capitalization / Revenue - 5.5x 4.53x 3.36x 3.89x 3.28x 2.69x
EV / Revenue - 5.5x 4.18x 3.03x 3.39x 2.77x 2.18x
EV / EBITDA - 20.6x 17.2x 13.7x 16x 12.4x 9.52x
EV / EBIT - - 17.2x 14.3x 20.1x 15.1x 11.3x
EV / FCF - - 25.3x 32.9x 22.7x 28.4x 20.7x
FCF Yield - - 3.96% 3.04% 4.41% 3.52% 4.83%
Dividend per Share 2 - - - 1.5 3 4 5
Rate of return - - - 0.42% 0.65% 0.87% 1.09%
EPS 2 - 15.84 18.5 - 17 21.9 27.8
Distribution rate - - - - 17.6% 18.3% 18%
Net sales 1 - 19,374 22,270 23,660 26,521 31,457 38,272
EBITDA 1 - 5,185 5,426 5,230 5,607 7,028 8,780
EBIT 1 - - 5,419 5,001 4,480 5,769 7,387
Net income 1 2,375 3,556 4,151 3,412 3,812 4,907 6,247
Net Debt 1 - - -7,697 -8,023 -13,193 -15,890 -19,498
Reference price 2 190.95 474.92 449.10 354.75 459.40 459.40 459.40
Nbr of stocks (in thousands) 224,400 224,400 224,400 224,400 224,400 - -
Announcement Date 25/04/23 19/04/24 24/04/25 15/04/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.05x5.44x19.72x0.83% 122B
26.49x4.86x17.01x2.27% 34.49B
30.08x4.01x15.17x0.11% 29.57B
19x3.23x10.33x1.6% 26.34B
23.71x2.89x12.47x1.59% 25.37B
20.88x3.03x13.07x1.12% 25.46B
100.78x35.48x77.72x0.42% 24.49B
26.25x3.29x16.06x1.73% 23.38B
Average 34.78x 7.78x 22.69x 1.21% 38.95B
Weighted average by Cap. 33.13x 6.85x 21.35x 1.11%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ELECON Stock
  4. ELECON Stock
  5. Valuation Elecon Engineering Company Limited