Company Valuation: Priya Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 41.88 23.18 65.15 54.04 43.83 52.57
Change - -44.66% 181.09% -17.05% -18.89% 19.93%
Enterprise Value (EV) 1 288.9 257.7 309.4 306.9 302.4 313.4
Change - -10.83% 20.08% -0.81% -1.47% 3.65%
P/E -0.11x -0.42x -1.61x -1.36x -1.09x -1.34x
PBR -0.15x -0.07x -0.18x -0.13x -0.1x -0.11x
PEG - 0x 0.1x 0.74x -0.66x 0.45x
Capitalization / Revenue 0.86x 2,575x - - - -
EV / Revenue 5.95x 28,628x - - - -
EV / EBITDA -0.85x -14.4x -77.8x -94x -82.1x -111x
EV / EBIT -0.85x -13.7x -64.8x -78.2x -70.3x -92.2x
EV / FCF 1.99x 8.76x 34.6x 28.2x 31.4x 19.9x
FCF Yield 50.2% 11.4% 2.89% 3.55% 3.19% 5.02%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -132.2 -18.4 -13.48 -13.23 -13.45 -13.05
Distribution rate - - - - - -
Net sales 1 48.59 0.009 - - - -
EBITDA 1 -340.1 -17.84 -3.979 -3.264 -3.683 -2.82
EBIT 1 -341.4 -18.87 -4.773 -3.925 -4.301 -3.399
Net income 1 -396.9 -55.23 -40.47 -39.73 -40.38 -39.17
Net Debt 1 247.1 234.5 244.2 252.8 258.5 260.8
Reference price 2 13.95 7.72 21.70 18.00 14.60 17.51
Nbr of stocks (in thousands) 3,002 3,002 3,002 3,002 3,002 3,002
Announcement Date 27/11/20 08/09/21 06/09/22 06/09/23 06/09/24 08/09/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 767K
23.8x1.63x15.14x0.61% 262B
65.03x16.28x44.28x0.34% 194B
21.38x1.73x9.08x1.18% 63.43B
16.14x0.34x6.38x2% 37.74B
24.02x3.88x14.69x1.37% 28.18B
12.04x0.52x6.39x4.4% 24.94B
36.56x19.68x26.82x1.42% 23.17B
16.1x0.3x8.94x0.75% 20.45B
45.64x - - 0.54% 18.08B
Average 28.97x 5.55x 16.47x 1.4% 67.22B
Weighted average by Cap. 35.42x 6.57x 22.57x 0.87%

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. PRIYALT6 Stock
  4. Valuation Priya Limited