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.($)
- - - - 5.4M
27.78x5.29x15.76x0.69% 184B
28.88x10.36x18.62x0.95% 107B
12.17x0.27x5.93x4.16% 96.04B
37.74x4.99x16.9x1.07% 91.42B
19.26x1.04x11.9x0.7% 60.38B
19.03x3.19x12.22x1.41% 59.52B
22.15x3.71x11.91x1.45% 55.8B
38.42x4.52x19.28x0.32% 47.04B
409.6x94.85x311.8x - 39.77B
Average 68.34x 14.25x 47.14x 1.34% 74.1B
Weighted average by Cap. 46.49x 9.46x 30.26x 1.35%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Gujarat Poly Electronics Limited

Historical PBR trend

Valuation ratios - PBR - Gujarat Poly Electronics Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Gujarat Poly Electronics Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Gujarat Poly Electronics Limited

  1. Stock Market
  2. Stocks
  3. 517288 Stock
  4. Valuation Gujarat Poly Electronics Limited