Company Valuation: GTN Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 97.88 198.4 862.1 430.8 524.6 445.2
Change - 102.69% 334.57% -50.03% 21.78% -15.15%
Enterprise Value (EV) 1 1,782 1,857 1,719 715.1 817.6 706.9
Change - 4.23% -7.46% -58.4% 14.35% -13.54%
P/E -1.8x -3.19x 2.49x 2.77x -8.3x -9.59x
PBR 0.19x 0.43x 1.07x 0.45x 0.6x 0.53x
PEG - -0.2x -0x -0.1x 0x 0.4x
Capitalization / Revenue 0.03x 0.06x 0.18x 0.14x 0.28x 0.26x
EV / Revenue 0.52x 0.6x 0.36x 0.23x 0.44x 0.41x
EV / EBITDA 9.26x 7.64x 2.04x 2.31x -75.1x 39.8x
EV / EBIT 17.6x 12.1x 2.19x 2.61x -17.1x -35.2x
EV / FCF -18.9x 29.5x -66x 1.39x 49.5x 16.5x
FCF Yield -5.29% 3.39% -1.52% 71.9% 2.02% 6.08%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.103 -3.549 19.76 8.871 -3.605 -2.647
Distribution rate - - - - - -
Net sales 1 3,442 3,102 4,809 3,139 1,854 1,725
EBITDA 1 192.4 243 841.9 310 -10.89 17.76
EBIT 1 101 154 783.2 274.3 -47.93 -20.08
Net income 1 -54.44 -62.25 346.5 155.6 -63.22 -46.44
Net Debt 1 1,684 1,659 856.8 284.3 293 261.8
Reference price 2 5.58 11.31 49.15 24.56 29.91 25.38
Nbr of stocks (in thousands) 17,540 17,540 17,540 17,540 17,540 17,540
Announcement Date 03/09/20 02/09/21 02/09/22 04/09/23 28/07/25 26/08/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 44.88L
22.89x1.93x15.18x0.76% 184.59Cr
13.12x - - 6.19% 179.54Cr
9.88x - - 3.05% 108.15Cr
27.29x - - - 94Cr
9.16x - - 5.14% 78Cr
4.52x - - 3.4% 76Cr
10.86x - - - 55Cr
Average 13.96x 1.93x 15.18x 3.71% 96.91Cr
Weighted average by Cap. 15.30x 1.93x 15.18x 3.58%

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. GTNIND Stock
  4. Valuation GTN Industries Limited