Company Valuation: Industrial And Prudential Investment Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,877 2,488 3,001 8,131 9,532 9,164
Change - 32.54% 20.65% 170.91% 17.23% -3.86%
Enterprise Value (EV) 1 1,431 2,057 2,799 8,076 9,530 9,112
Change - 43.66% 36.1% 188.56% 18% -4.38%
P/E 7.13x 6.75x 6.71x 16.4x 16x 14.4x
PBR 0.37x 0.4x 0.48x 1.06x 1.19x 1.08x
PEG - 0.2x 0.3x 1.5x 0.8x 2.13x
Capitalization / Revenue 23x 36x 41.4x 134x 131x 139x
EV / Revenue 17.5x 29.7x 38.6x 133x 131x 138x
EV / EBITDA - - - - - -
EV / EBIT 19.2x 32.7x 45.2x 154x 154x 164x
EV / FCF 31.2x -152x 58.3x 320x 206x 134x
FCF Yield 3.21% -0.66% 1.71% 0.31% 0.49% 0.75%
Dividend per Share 2 25 50 60 90 110 120
Rate of return 2.23% 3.37% 3.35% 1.85% 1.93% 2.19%
EPS 2 157.1 220 266.8 295.1 356.2 380.3
Distribution rate 15.9% 22.7% 22.5% 30.5% 30.9% 31.6%
Net sales 1 81.64 69.19 72.56 60.54 72.83 65.82
EBITDA - - - - - -
EBIT 1 74.61 62.96 61.93 52.52 61.91 55.43
Net income 1 263.2 368.7 447.2 494.6 597 637.3
Net Debt 1 -445.4 -431.3 -202.5 -54.78 -2.344 -52.02
Reference price 2 1,120.00 1,484.50 1,791.00 4,852.00 5,688.00 5,468.45
Nbr of stocks (in thousands) 1,676 1,676 1,676 1,676 1,676 1,676
Announcement Date 20/07/21 14/07/22 24/07/23 22/08/24 29/07/25 21/07/26
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 12Cr
27.65x17.7x - 0.63% 7.43TCr
25.95x4.41x14.77x-.--% 3.65TCr
25.21x5.05x25.91x0.07% 3.4TCr
17.55x12.06x23.42x1.14% 2.58TCr
8.05x1.9x3.57x1.69% 2.47TCr
27.19x3.99x12.08x-.--% 2.1TCr
23.38x18.88x44.54x0.15% 1.65TCr
22.59x22.62x - 0.23% 1.61TCr
Average 22.20x 10.83x 20.71x 0.49% 2.77TCr
Weighted average by Cap. 23.43x 11.11x 19.57x 0.51%

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. INDPRUD Stock
  4. Valuation Industrial And Prudential Investment Company Limited