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 28,474 -
Change - 4.32% 87.3% -
Enterprise Value (EV) 14,573 15,202 28,474 28,474
Change - 4.32% 87.3% 0%
P/E 24.3x 18.6x 25.4x 20x
PBR 2.87x 2.74x 4.52x 3.88x
PEG - 0.5x 0.7x 0.7x
Capitalization / Revenue 1.3x 1.33x 2.19x 1.91x
EV / Revenue 0x 0x 2.19x 1.91x
EV / EBITDA 0x 0x 17.5x 14.2x
EV / EBIT 0x 0x 20.1x 16.1x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 20 23 21 22.1
Rate of return 2.39% 2.63% 1.28% 1.35%
EPS 2 34.51 47.06 64.5 81.9
Distribution rate 58% 48.9% 32.6% 27%
Net sales 1 11,227 11,400 12,999 14,884
EBITDA 1 1,019 1,213 1,625 2,009
EBIT 1 837.1 1,018 1,417 1,771
Net income 1 600.5 819.8 1,122 1,426
Net Debt - - - -
Reference price 2 837.40 873.55 1,636.20 1,636.20
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.($)
25.69x3.47x17.16x1.12% 1.55TCr
33.84x3.07x22.54x0.56% 1.34TCr
19.89x2.17x10.8x0.56% 475.15Cr
88.7x18.53x80.63x0.41% 314.09Cr
68.95x5.13x44.08x0.29% 313.68Cr
19.85x - - 1.46% 107.4Cr
Average 42.82x 6.47x 35.04x 0.73% 684Cr
Weighted average by Cap. 35.66x 4.49x 25.31x 0.76%

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. ADOR Stock
  5. Valuation Ador Welding Limited