Company Valuation: Gokaldas Exports Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 23,844 21,566 44,742 57,627 57,190 - -
Change - -9.56% 107.47% 28.8% -0.76% - -
Enterprise Value (EV) 1 23,844 22,870 51,517 64,418 48,024 62,931 62,398
Change - -4.09% 125.26% 25.04% -25.45% 11.31% -0.85%
P/E 18.3x 13.1x 34.4x 37.6x 44.3x 29.2x 18.6x
PBR 3.37x 2.43x 3.46x 2.77x 1.97x 2.27x 2.05x
PEG - 0.6x -1.4x 8.2x -1.1x 0.4x 0.3x
Capitalization / Revenue 1.33x 0.97x 1.88x 1.49x 1.07x 1.19x 0.99x
EV / Revenue 1.33x 1.03x 2.17x 1.67x 1.2x 1.31x 1.09x
EV / EBITDA 11.6x 8.45x 20.3x 16.7x 11.6x 12.9x 9.48x
EV / EBIT 16.3x 11.5x 31.2x 25x 19.4x 20.3x 13.8x
EV / FCF 63.8x 9.44x -5.96x -49.2x -28.2x 38.5x 28.6x
FCF Yield 1.57% 10.6% -16.8% -2.03% -3.55% 2.6% 3.49%
Dividend per Share 2 - - 1 - 0.95 1.25 1.25
Rate of return - - 0.14% - 0.12% 0.16% 0.16%
EPS 2 22.14 27.2 20.51 21.45 13.11 26.69 41.95
Distribution rate - - 4.88% - 6.37% 4.68% 2.98%
Net sales 1 17,903 22,222 23,789 38,642 39,876 47,870 57,495
EBITDA 1 2,055 2,708 2,540 3,865 4,142 4,879 6,583
EBIT 1 1,466 1,990 1,652 2,581 2,473 3,093 4,514
Net income 1 1,171 1,730 1,310 1,585 1,001 2,155 3,168
Net Debt 1 - 1,304 6,775 6,791 5,526 5,740 5,208
Reference price 2 404.30 356.00 705.90 806.35 780.50 780.50 780.50
Nbr of stocks (in thousands) 58,977 60,578 63,383 71,466 73,274 - -
Announcement Date 29/04/22 25/05/23 26/05/24 21/05/25 22/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
52.32x1.41x16.88x0.12% 60Cr
20.11x3.05x10.12x2.89% 26TCr
18.76x2.47x12.52x1.11% 2.07TCr
19.73x3.78x9.32x2.93% 1.49TCr
10.95x1.06x5.11x-.--% 1.37TCr
19.15x2.17x8.53x1.95% 965.66Cr
13.48x1.37x8.94x2.88% 798.95Cr
12.38x0.84x8.03x2.7% 528.37Cr
Average 20.86x 2.02x 9.93x 1.82% 4.15TCr
Weighted average by Cap. 19.38x 2.86x 9.93x 2.63%

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. GOKEX Stock
  4. Valuation Gokaldas Exports Limited