Company Valuation: Industrial And Prudential Investment Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 1,222 1,877 2,488 3,001 8,131 9,532
Change - 53.63% 32.54% 20.65% 170.91% 17.23%
Enterprise Value (EV) 1 720.6 1,431 2,057 2,799 8,076 9,530
Change - 98.65% 43.66% 36.1% 188.56% 18%
P/E 5x 7.13x 6.75x 6.71x 16.4x 16x
PBR 0.38x 0.37x 0.4x 0.48x 1.06x 1.19x
PEG - 0.6x 0.2x 0.3x 1.5x 0.8x
Capitalization / Revenue 36.3x 23x 36x 41.4x 134x 131x
EV / Revenue 21.4x 17.5x 29.7x 38.6x 133x 131x
EV / EBITDA 27.4x - - - - -
EV / EBIT 27.4x 19.2x 32.7x 45.2x 154x 154x
EV / FCF 20.7x 31.2x -152x 58.3x 320x 206x
FCF Yield 4.83% 3.21% -0.66% 1.71% 0.31% 0.49%
Dividend per Share 2 25 25 50 60 90 110
Rate of return 3.57% 2.23% 3.37% 3.35% 1.85% 1.93%
EPS 2 140.1 157.1 220 266.8 295.1 356.2
Distribution rate 17.8% 15.9% 22.7% 22.5% 30.5% 30.9%
Net sales 1 33.62 81.64 69.19 72.56 60.54 72.83
EBITDA 1 26.26 - - - - -
EBIT 1 26.26 74.61 62.96 61.93 52.52 61.91
Net income 1 244.5 263.2 368.7 447.2 494.6 597
Net Debt 1 -501.1 -445.4 -431.3 -202.5 -54.78 -2.344
Reference price 2 700.00 1,120.00 1,484.50 1,791.00 4,852.00 5,688.00
Nbr of stocks (in thousands) 1,745 1,676 1,676 1,676 1,676 1,676
Announcement Date 03/09/20 20/07/21 14/07/22 24/07/23 22/08/24 29/07/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 12Cr
32.54x18.05x - 0.51% 6.59TCr
29.9x4.77x15.99x-.--% 4.46TCr
26.46x2.89x16.15x0.07% 3TCr
8.16x1.85x - 1.68% 2.56TCr
18.22x12.93x24.52x1.12% 2.59TCr
30.05x4.51x13.26x-.--% 2.3TCr
30.45x - - - 1.63TCr
29.71x20.7x51.67x0.12% 1.62TCr
Average 25.69x 9.39x 24.32x 0.5% 2.75TCr
Weighted average by Cap. 26.75x 9.99x 21.29x 0.47%

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