Company Valuation: Gujarat Poly Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 64.12 262.1 258 504.7 725.3 376.1
Change - 308.67% -1.57% 95.66% 43.71% -48.14%
Enterprise Value (EV) 1 37.18 234.7 251 487.9 710.3 370.7
Change - 531.1% 6.94% 94.4% 45.59% -47.81%
P/E 6.52x 16.1x 4.87x 23.4x 33.8x 1.34x
PBR 16.8x 13.3x 3.61x 5.45x 6.43x 0.96x
PEG - 0.2x 0x -0.4x -50.33x 0x
Capitalization / Revenue 0.47x 1.71x 1.61x 2.98x 4.08x 2.23x
EV / Revenue 0.27x 1.53x 1.57x 2.88x 3.99x 2.19x
EV / EBITDA 3.87x 14.6x 24.8x 38.4x 39.1x 205x
EV / EBIT 4.55x 16x 28.6x 42.1x 41.6x 579x
EV / FCF 44.8x -16.9x 33.7x 24.9x -132x -28.7x
FCF Yield 2.23% -5.93% 2.97% 4.01% -0.76% -3.48%
Dividend per Share 2 - - - - - 0.5
Rate of return - - - - - 1.14%
EPS 2 1.15 1.909 6.197 2.525 2.509 32.77
Distribution rate - - - - - 1.53%
Net sales 1 136.1 152.9 159.7 169.2 177.9 168.9
EBITDA 1 9.613 16.08 10.14 12.7 18.19 1.807
EBIT 1 8.173 14.7 8.785 11.58 17.08 0.64
Net income 1 9.865 16.32 52.99 21.59 21.45 280.2
Net Debt 1 -26.94 -27.38 -6.984 -16.82 -14.99 -5.43
Reference price 2 7.50 30.65 30.17 59.03 84.83 43.99
Nbr of stocks (in thousands) 8,550 8,550 8,550 8,550 8,550 8,550
Announcement Date 09/08/21 28/07/22 27/07/23 26/07/24 10/07/25 23/07/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.89M
30.83x5.72x17.52x0.65% 192B
13.07x0.3x6.58x3.85% 107B
25.36x10.16x21.06x0.66% 85.44B
36.56x5.88x19.07x0.99% 80.86B
64.06x6.76x31.57x0.23% 70.2B
19.36x1.02x11.99x0.86% 61.54B
18.44x3.14x11.92x1.44% 58.6B
37.07x5.23x19.77x0.02% 53.95B
61.58x27.65x61.47x0.43% 40.48B
Average 34.04x 7.32x 22.33x 1.01% 75.01B
Weighted average by Cap. 31.59x 6.13x 19.49x 1.13%

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. GUJARATPO6 Stock
  4. Valuation Gujarat Poly Electronics Limited