Company Valuation: Bharat Wire Ropes Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 503.5 2,146 4,356 10,538 18,725 13,173
Change - 326.3% 102.98% 141.89% 77.7% -29.65%
Enterprise Value (EV) 1 7,210 4,873 7,011 12,351 20,043 14,480
Change - -32.42% 43.89% 76.15% 62.28% -27.76%
P/E -0.83x -9.2x 31.4x 16x 19.4x 18.2x
PBR 1.29x 4.09x 6.31x 5.94x 6.74x 3.72x
PEG - 0.1x -0x 0x 0.4x -0.7x
Capitalization / Revenue 0.2x 0.86x 1.06x 1.79x 3.01x 2.13x
EV / Revenue 2.8x 1.95x 1.71x 2.1x 3.22x 2.34x
EV / EBITDA 24.9x 14.9x 11.2x 8.9x 12.2x 10.9x
EV / EBIT 101x 44.4x 17.1x 10.5x 14x 13.1x
EV / FCF -24.4x -46.8x 263x -166x 353x -35.1x
FCF Yield -4.09% -2.14% 0.38% -0.6% 0.28% -2.85%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -13.56 -3.726 2.174 9.677 14.15 10.6
Distribution rate - - - - - -
Net sales 1 2,577 2,502 4,107 5,891 6,218 6,193
EBITDA 1 289.1 326.4 623.5 1,388 1,640 1,324
EBIT 1 71.56 109.7 409.2 1,182 1,429 1,104
Net income 1 -609.6 -167.9 136.7 622.3 962 724.4
Net Debt 1 6,707 2,727 2,655 1,813 1,318 1,307
Reference price 2 11.20 34.30 68.25 155.20 275.20 192.45
Nbr of stocks (in thousands) 44,952 62,573 63,830 67,897 68,042 68,449
Announcement Date 24/08/20 28/07/21 16/07/22 27/06/23 30/08/24 02/09/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13Cr
14.21x1.56x8.15x0.86% 5.92TCr
17.69x0.99x8.04x0.8% 5.89TCr
14.38x1.57x9.24x0.88% 3.47TCr
13.53x1.19x7.22x2.22% 2.5TCr
12.95x0.78x7.24x3.48% 2.32TCr
35.45x6.79x23.09x0.17% 2.36TCr
12.2x0.55x5.4x2.95% 1.89TCr
13.5x4.04x10.52x0.05% 1.09TCr
14.26x0.95x7.16x2.69% 1.1TCr
Average 16.46x 2.05x 9.56x 1.57% 2.66TCr
Weighted average by Cap. 16.54x 1.80x 9.29x 1.34%

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. BHARATWIRE Stock
  4. Valuation Bharat Wire Ropes Limited