Company Valuation: IP Rings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 488 963.4 1,490 1,119 1,887 1,775
Change - 97.4% 54.67% -24.9% 68.67% -5.94%
Enterprise Value (EV) 1 1,205 1,895 2,594 2,064 2,693 2,776
Change - 57.22% 36.91% -20.46% 30.52% 3.07%
P/E 44.3x 19.4x 18.2x 67.1x -58.4x -40.1x
PBR 0.48x 0.91x 1.33x 1.01x 1.78x 1.75x
PEG - 0x 0.3x -0.8x 0x -1.1x
Capitalization / Revenue 0.25x 0.49x 0.55x 0.35x 0.6x 0.59x
EV / Revenue 0.61x 0.95x 0.95x 0.64x 0.85x 0.92x
EV / EBITDA 5.38x 7.93x 8.28x 8.89x 13.6x 15.2x
EV / EBIT 10.3x 14.2x 13.8x 20.6x 43.6x 59x
EV / FCF 33.7x -12.2x -12.1x 12x 16.1x -75.4x
FCF Yield 2.96% -8.21% -8.28% 8.3% 6.21% -1.33%
Dividend per Share 2 - 1.5 2 1 - -
Rate of return - 1.97% 1.7% 1.13% - -
EPS 2 0.8687 3.919 6.466 1.316 -2.548 -3.492
Distribution rate - 38.3% 30.9% 76% - -
Net sales 1 1,979 1,985 2,727 3,233 3,167 3,034
EBITDA 1 223.9 239.1 313.3 232 197.4 182.2
EBIT 1 117.3 133.3 187.8 99.94 61.77 47.02
Net income 1 11.01 49.68 81.96 16.68 -32.29 -44.26
Net Debt 1 717.3 931.6 1,104 944.5 805.9 1,001
Reference price 2 38.50 76.00 117.55 88.28 148.90 140.05
Nbr of stocks (in thousands) 12,676 12,676 12,676 12,676 12,676 12,676
Announcement Date 08/09/20 05/07/21 17/07/22 18/07/23 29/07/24 28/07/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.71Cr
33.62x2.18x17.95x0.93% 6.52TCr
21.36x0.88x6.5x2.73% 4.12TCr
12.01x0.74x9.76x1.22% 3.3TCr
11.4x0.63x5.23x3.81% 3.16TCr
12.57x2.26x7.95x4.66% 1.87TCr
10.85x0.51x4.98x3% 1.8TCr
12.23x1.06x6.14x4.22% 1.68TCr
37.92x1.32x14.55x0.58% 1.63TCr
32.54x3.02x17.94x0.94% 1.54TCr
Average 20.50x 1.40x 10.11x 2.45% 2.56TCr
Weighted average by Cap. 21.80x 1.41x 10.86x 2.22%

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. IPRINGLTD Stock
  4. Valuation IP Rings Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!