|
Delayed
Bombay S.E.
12:49:45 28/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 217.75 INR | -2.64% |
|
-3.37% | +1.14% |
| 09/10 | EPL Limited Announces Board Resignations, Effective October 9, 2026 | CI |
| 13/08 | Nomura Adjusts EPL's Price Target to INR325 From INR300, Keeps at Buy | MT |
Company Valuation: EPL Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 61,148 | 51,518 | 56,703 | 64,599 | 65,635 | 71,638 | - | - |
| Change | - | -15.75% | 10.06% | 13.92% | 1.6% | 9.15% | - | - |
| Enterprise Value (EV) 1 | 65,793 | 56,760 | 62,670 | 69,357 | 70,689 | 76,270 | 74,790 | 73,029 |
| Change | - | -13.73% | 10.41% | 10.67% | 1.92% | 7.9% | -1.94% | -2.35% |
| P/E | 28.6x | 22.6x | 26.7x | 18x | 16.9x | 15.6x | 12.9x | 11.5x |
| PBR | 3.36x | 2.59x | 2.71x | 2.74x | 2.3x | 2.27x | 2.05x | 1.91x |
| PEG | - | 4.03x | -4.06x | 0.3x | 2.11x | 0.9x | 0.6x | 0.9x |
| Capitalization / Revenue | 1.78x | 1.39x | 1.45x | 1.53x | 1.38x | 1.27x | 1.17x | 1.04x |
| EV / Revenue | 1.92x | 1.54x | 1.6x | 1.65x | 1.48x | 1.35x | 1.22x | 1.06x |
| EV / EBITDA | 11.4x | 9.82x | 8.73x | 8.3x | 7.32x | 6.97x | 6.12x | 5.27x |
| EV / EBIT | 20.3x | 19.1x | 16.3x | 14.1x | 12.2x | 11.6x | 10x | 8.74x |
| EV / FCF | 182x | 26.4x | 29.6x | 16.1x | 29.3x | 19x | 14.7x | 16x |
| FCF Yield | 0.55% | 3.78% | 3.38% | 6.23% | 3.41% | 5.27% | 6.79% | 6.25% |
| Dividend per Share 2 | 4.3 | 4.3 | 4.45 | 5 | 5 | 6.482 | 7.01 | 8.767 |
| Rate of return | 2.22% | 2.66% | 2.5% | 2.47% | 2.44% | 2.9% | 3.13% | 3.92% |
| EPS 2 | 6.77 | 7.15 | 6.68 | 11.23 | 12.13 | 14.3 | 17.35 | 19.48 |
| Distribution rate | 63.5% | 60.1% | 66.6% | 44.5% | 41.2% | 45.3% | 40.4% | 45% |
| Net sales 1 | 34,328 | 36,941 | 39,161 | 42,133 | 47,631 | 56,484 | 61,399 | 68,652 |
| EBITDA 1 | 5,761 | 5,778 | 7,178 | 8,359 | 9,656 | 10,948 | 12,224 | 13,849 |
| EBIT 1 | 3,247 | 2,973 | 3,850 | 4,932 | 5,806 | 6,555 | 7,479 | 8,353 |
| Net income 1 | 2,144 | 2,267 | 2,132 | 3,590 | 3,889 | 4,646 | 5,559 | 6,263 |
| Net Debt 1 | 4,645 | 5,242 | 5,967 | 4,758 | 5,054 | 4,632 | 3,152 | 1,391 |
| Reference price 2 | 193.55 | 161.90 | 178.10 | 202.15 | 204.95 | 223.65 | 223.65 | 223.65 |
| Nbr of stocks (in thousands) | 3,15,928 | 3,18,210 | 3,18,379 | 3,19,560 | 3,20,248 | 3,20,314 | - | - |
| Announcement Date | 10/05/22 | 19/05/23 | 28/05/24 | 08/05/25 | 14/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.64x | 1.35x | 6.97x | 2.9% | 75Cr | |
| 15.34x | 1.42x | 8.68x | 5.66% | 2.12TCr | |
| 20.25x | 3.17x | 8.93x | 3.03% | 1.99TCr | |
| 18.37x | 1.52x | 10.43x | 1.25% | 1.7TCr | |
| 19.1x | 1.84x | 11.24x | 2.18% | 1.38TCr | |
| 15.85x | 1.25x | 8.28x | 1.2% | 1.24TCr | |
| 19.1x | 2.26x | 10.74x | 1.46% | 1.19TCr | |
| 28x | 1.09x | 8.13x | 2.82% | 871.91Cr | |
| 23.81x | 2.23x | 10.75x | 1.54% | 804.36Cr | |
| Average | 19.49x | 1.79x | 9.35x | 2.45% | 1.26TCr | |
| Weighted average by Cap. | 19.13x | 1.89x | 9.56x | 2.67% |
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
- Stock Market
- Stocks
- EPL Stock
- Valuation EPL Limited
Select your edition
All financial news and data tailored to specific country editions
