Company Valuation: Prudent Corporate Advisory Services Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 33,481 51,955 96,749 90,060 134,866 - -
Change - 55.18% 86.22% -6.91% 49.75% - -
Enterprise Value (EV) 33,481 51,955 96,749 90,060 134,866 134,866 134,866
Change - 55.18% 86.22% -6.91% 49.75% 0% 0%
P/E - 37.4x 49.5x 40.6x 45.2x 37.4x 30.4x
PBR 9.57x 10.8x 14.5x 10.2x 11.6x 9.06x 7.01x
PEG - - 1.2x 3x 1.3x 1.8x 1.3x
Capitalization / Revenue 5.54x 7.82x 8.54x 6.72x 8.81x 7.43x 6.18x
EV / Revenue 0x 0x 0x 0x 8.81x 7.43x 6.18x
EV / EBITDA 0x 0x 0x 0x 34.6x 29x 23.4x
EV / EBIT - 0x 0x 0x 41.8x 34.5x -
EV / FCF - 0x 0x 0x 60.3x 41.6x -
FCF Yield - 2.79% 1.48% 2.31% 1.66% 2.4% -
Dividend per Share 2 1.5 2 2.5 3.5 4.475 5.7 5.4
Rate of return 0.19% 0.16% 0.11% 0.16% 0.14% 0.18% 0.17%
EPS 2 - 33.51 47.25 53.63 72.08 87.12 107.2
Distribution rate - 5.97% 5.29% 6.53% 6.21% 6.54% 5.04%
Net sales 1 6,048 6,644 11,335 13,406 15,301 18,158 21,810
EBITDA 1 1,754 1,871 2,624 3,102 3,897 4,646 5,754
EBIT 1 - 1,683 2,269 2,794 3,229 3,913 -
Net income 1 - 1,388 1,956 2,221 3,005 3,626 4,498
Net Debt - - - - - - -
Reference price 2 808.60 1,254.75 2,336.55 2,175.00 3,257.10 3,257.10 3,257.10
Nbr of stocks (in thousands) 41,407 41,407 41,407 41,407 41,407 - -
Announcement Date 24/05/23 06/05/24 12/05/25 07/05/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
46.13x - - 0.13% 1.44B
21.91x6.15x13.18x1.94% 183B
15.2x3.67x - 2.33% 164B
17.61x7.69x - 1.42% 110B
27.08x14.22x24.4x3.6% 89.12B
14.19x5.38x - 1.85% 52.15B
12.66x1.94x5.96x1.17% 50.41B
5.51x5.44x3.98x3.39% 37.6B
14.95x5.39x16.81x1.76% 34.85B
Average 19.47x 6.24x 12.86x 1.96% 80.3B
Weighted average by Cap. 18.03x 6.39x 14.23x 2.16%

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. PRUDENT Stock
  4. Valuation Prudent Corporate Advisory Services Limited