Company Valuation: Polson Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,101 1,325 1,196 1,517 1,439 1,144
Change - 20.38% -9.76% 26.9% -5.18% -20.52%
Enterprise Value (EV) 1 1,489 1,873 1,684 1,887 1,855 1,523
Change - 25.79% -10.07% 12.05% -1.68% -17.93%
P/E 12.9x 21.3x 24.8x 29.2x 27.5x 24.1x
PBR 1.05x 1.19x 1.03x 1.25x 1.14x 0.87x
PEG - -0.8x -1.1x 3.84x 42.38x -2.58x
Capitalization / Revenue 1.23x 1.35x 1.42x 1.57x 1.54x 1.25x
EV / Revenue 1.66x 1.91x 2x 1.96x 1.99x 1.67x
EV / EBITDA 7.64x 9.85x 9.52x 10.5x 11.6x 9.4x
EV / EBIT 10.1x 13.5x 13.8x 15.5x 18.7x 15.6x
EV / FCF 15.9x -11.8x -28.7x 17.3x -22.4x 152x
FCF Yield 6.3% -8.44% -3.49% 5.79% -4.46% 0.66%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 711 519.1 402.5 433.1 435.9 395.2
Distribution rate - - - - - -
Net sales 1 898.4 982.4 843.3 963.9 932.8 911.6
EBITDA 1 194.9 190.2 176.9 179.3 159.9 162
EBIT 1 147.2 138.9 121.8 121.8 99.36 97.74
Net income 1 85.32 62.3 48.3 51.97 52.31 47.42
Net Debt 1 388.2 547.8 488.4 369.7 416.6 379.1
Reference price 2 9,172.65 11,042.20 9,965.00 12,645.60 11,990.00 9,530.00
Nbr of stocks (in thousands) 120 120 120 120 120 120
Announcement Date 07/09/21 07/09/22 06/09/23 05/09/24 06/09/25 05/09/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.3Cr
32.5x7.18x18.48x1.23% 24TCr
30.56x4.7x15.22x1.95% 14TCr
31.48x3.77x19.49x0.92% 8.38TCr
91.88x6.75x15.72x2.34% 6.89TCr
16.09x5.78x25.66x4.59% 5.98TCr
77.24x1.34x9.23x5.76% 3.84TCr
11.34x1.12x6.07x2.72% 3.45TCr
16.74x1.92x11.16x2.36% 2.72TCr
46.27x5.74x31.61x1.23% 2.56TCr
Average 39.34x 4.26x 16.96x 2.57% 7.13TCr
Weighted average by Cap. 37.65x 5.29x 17.41x 2.08%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Polson Limited

Historical PBR trend

Valuation ratios - PBR - Polson Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Polson Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Polson Limited

  1. Stock Market
  2. Stocks
  3. POLSON6 Stock
  4. Valuation Polson Limited