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 22,795 -
Change - 4.32% 49.95% -
Enterprise Value (EV) 14,573 15,202 22,795 22,795
Change - 4.32% 49.95% 0%
P/E 24.3x 18.6x 20.9x 17.6x
PBR 2.87x 2.74x 3.64x 3.17x
PEG - 0.5x 0.6x 0.9x
Capitalization / Revenue 1.3x 1.33x 1.91x 1.73x
EV / Revenue 0x 0x 1.91x 1.73x
EV / EBITDA 0x 0x 15.3x 13.3x
EV / EBIT 0x 0x 17.5x 15.2x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 20 23 21 22.1
Rate of return 2.39% 2.63% 1.6% 1.69%
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 1,309.85 1,309.85
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.($)
20.92x - - 1.6% 24Cr
53.64x5.04x39.33x0.36% 1.98TCr
23.62x3.24x16.05x1.25% 1.4TCr
19.85x2.32x11.42x0.44% 572.41Cr
97.6x5.83x57.79x0.1% 345.14Cr
111.73x22.87x96.62x0.33% 381.54Cr
24.72x - - 1.16% 134.52Cr
Average 50.30x 7.86x 44.24x 0.75% 690.61Cr
Weighted average by Cap. 47.69x 5.68x 34.97x 0.63%

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