Valuation Elitecon International Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:59:26 21/01/2026 pm IST			5-day change	1st Jan Change
74.15 ^INR	-4.83%		-12.49%	-25.70%

15/12	Elitecon International Wins Over $97 Million Tobacco Supply Contract	MT
15/12	Elitecon International awarded supply contract valued at $97.35 million	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	10.6	11.13	15.59	12.7	12.7	51,767
Change	-	5%	40.09%	-18.52%	0%	4,07,357.08%
Enterprise Value (EV) ¹	10.44	14.24	289.7	667.1	1,421	51,710
Change	-	36.31%	1,934.82%	130.29%	113.03%	3,538.55%
P/E ratio	-111x	-27.6x	2.77x	-0.02x	0.27x	18.5x
PBR	0.34x	0.36x	0.32x	-0.02x	-0.02x	32.3x
PEG	-	-0x	-0x	0x	-0x	-0.3x
Capitalization / Revenue	5.39x	124x	0.08x	0.02x	0.02x	9.43x
EV / Revenue	5.31x	158x	1.5x	1.15x	2.5x	9.42x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-8.18x	-11.2x	46.1x	-0.85x	23.8x	76.9x
EV / FCF	5.43x	-3.89x	-1.02x	-8.39x	-1.76x	-162x
FCF Yield	18.4%	-25.7%	-98%	-11.9%	-56.7%	-0.62%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.009	-0.038	0.379	-64.61	3.95	1.748
Distribution rate	-	-	-	-	-	-
Net sales ¹	1.965	0.09	193	579.6	568.2	5,488
EBITDA	-	-	15.22	-762.4	78.85	687.7
EBIT ¹	-1.277	-1.271	6.283	-782.2	59.72	672
Net income ¹	-0.0924	-0.401	4.341	-781.8	47.8	696.4
Net Debt ¹	-0.1554	3.107	274.1	654.4	1,408	-57.66
Reference price ²	1.00	1.05	1.05	1.05	1.05	32.38
Nbr of stocks (in thousands)	10,600	10,600	14,850	12,100	12,100	15,98,500
Announcement Date	05/09/20	04/09/21	05/09/22	06/09/23	04/09/24	06/09/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELITECON INTERNATIONAL LIMITED	-	-	-	-	136.84Cr
PHILIP MORRIS INTERNATIONAL, INC.	23.12x	7.41x	17.59x	3.54%	26TCr
BRITISH AMERICAN TOBACCO P.L.C.	12.29x	4.81x	9.97x	5.76%	12TCr
IMPERIAL BRANDS PLC	10.55x	3.19x	7.34x	5.56%	3.23TCr
SMOORE INTERNATIONAL HOLDINGS LIMITED	57.08x	3.96x	28.34x	1.99%	872.14Cr
PHILIP MORRIS CR	15.09x	2.03x	9.28x	6.61%	256.42Cr
TURNING POINT BRANDS, INC.	32.87x	-	-	0.26%	224.12Cr
UNIVERSAL CORPORATION	11.58x	-	-	-	135.67Cr
Average	23.23x	4.28x	14.50x	3.95%	5.41TCr
Weighted average by Cap.	19.71x	6.23x	14.77x	4.3%