Company Valuation: Balkrishna Paper Mills Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 83.77 212.6 519.8 258.8 254 546.4
Change - 153.85% 144.44% -50.21% -1.87% 115.14%
Enterprise Value (EV) 1 1,851 1,823 2,567 2,544 2,403 2,139
Change - -1.52% 40.83% -0.87% -5.58% -10.98%
P/E -0.24x -0.82x -11.1x -0.5x -0.36x 6.46x
PBR -0.12x -0.23x -0.53x -0.17x -0.11x -0.32x
PEG - 0x 0.1x -0x -0x -0x
Capitalization / Revenue 0.04x 0.17x 0.21x 0.24x 4.55x 23.5x
EV / Revenue 0.94x 1.44x 1.06x 2.33x 43.1x 92x
EV / EBITDA -14.4x -19.6x -45.2x -7.35x -34.8x -412x
EV / EBIT -9.56x -11.7x -21.8x -6.26x -23.9x -250x
EV / FCF -9.81x 8.77x -4.26x -30.9x -23.7x -74.1x
FCF Yield -10.2% 11.4% -23.5% -3.23% -4.22% -1.35%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -32.18 -24.07 -4.365 -48.3 -66.24 2.627
Distribution rate - - - - - -
Net sales 1 1,961 1,265 2,424 1,093 55.77 23.24
EBITDA 1 -128.6 -93 -56.74 -346.3 -69.04 -5.192
EBIT 1 -193.6 -155.3 -117.7 -406.6 -100.3 -8.546
Net income 1 -345.6 -258.5 -46.88 -518.8 -711.4 81.86
Net Debt 1 1,767 1,610 2,047 2,286 2,149 1,592
Reference price 2 7.80 19.80 48.40 24.10 23.65 16.96
Nbr of stocks (in thousands) 10,740 10,740 10,740 10,740 10,740 32,220
Announcement Date 11/08/20 29/06/21 16/08/22 11/07/23 04/09/24 25/08/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 61.99L
10.09x1.35x9.15x1.98% 539.92Cr
14.16x0.7x6.36x4.59% 155.69Cr
17x - - - 124.47Cr
14.36x0.66x9.05x1.13% 95Cr
4.63x - - - 93Cr
Average 12.05x 0.90x 8.18x 2.57% 168.09Cr
Weighted average by Cap. 11.47x 1.14x 8.59x 2.4%

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. BALKRISHNA Stock
  4. Valuation Balkrishna Paper Mills Limited