Company Valuation: Ador Welding Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2025 2026 2027 2028
Market Cap 1 14,573 15,202 22,866 -
Change - 4.32% 50.41% -
Enterprise Value (EV) 14,573 15,202 22,866 22,866
Change - 4.32% 50.41% 0%
P/E 24.3x 18.6x 21x 17.6x
PBR 2.87x 2.74x 3.65x 3.18x
PEG - 0.5x 0.6x 0.9x
Capitalization / Revenue 1.3x 1.33x 1.92x 1.74x
EV / Revenue 0x 0x 1.92x 1.74x
EV / EBITDA 0x 0x 15.3x 13.3x
EV / EBIT 0x 0x 17.6x 15.2x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 20 23 21 22.1
Rate of return 2.39% 2.63% 1.6% 1.68%
EPS 2 34.51 47.06 62.6 74.6
Distribution rate 58% 48.9% 33.5% 29.6%
Net sales 1 11,227 11,400 11,922 13,173
EBITDA 1 1,019 1,213 1,490 1,713
EBIT 1 837.1 1,018 1,299 1,502
Net income 1 600.5 819.8 1,090 1,299
Net Debt - - - -
Reference price 2 837.40 873.55 1,313.95 1,313.95
Nbr of stocks (in thousands) 17,403 17,403 17,403 -
Announcement Date 06/05/25 29/04/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.54x - - 1.63% 24Cr
51.48x4.85x37.87x0.37% 1.89TCr
23.86x3.27x16.2x1.23% 1.42TCr
19.59x2.3x11.35x0.44% 564.86Cr
108.28x6.49x64.31x0.09% 383.05Cr
107.8x22.05x93.14x0.34% 368.26Cr
26.57x - - 1.08% 144.62Cr
Average 51.16x 7.79x 44.57x 0.74% 685Cr
Weighted average by Cap. 47.53x 5.56x 34.59x 0.64%

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. ADOR Stock
  4. Valuation Ador Welding Limited