Company Valuation: Promact Plastics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 18.04 34.12 22.6 18.62 94.55 67.72
Change - 89.17% -33.78% -17.58% 407.69% -28.37%
Enterprise Value (EV) 1 79.52 97.88 82.19 70.28 136 108.8
Change - 23.08% -16.03% -14.49% 93.55% -20.02%
P/E 7.43x -5.22x -1.55x 3.58x 10.5x 53.9x
PBR -1.43x -1.78x -0.67x -0.65x -4.84x -3.71x
PEG - 0x -0x -0x 0.1x -0.6x
Capitalization / Revenue 0.11x 12.5x 30.8x 1.17x 5.31x 7.41x
EV / Revenue 0.48x 35.9x 112x 4.42x 7.65x 11.9x
EV / EBITDA 9.39x 143x -17.2x 5.52x 8.97x 17.2x
EV / EBIT 10.2x 4,280x -15.1x 5.82x 9.37x 19.2x
EV / FCF 2.02x -32.5x -68.6x 13.5x 20.1x -326x
FCF Yield 49.6% -3.08% -1.46% 7.43% 4.99% -0.31%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.3728 -1.004 -2.237 0.7992 1.383 0.1929
Distribution rate - - - - - -
Net sales 1 164.8 2.725 0.734 15.89 17.79 9.143
EBITDA 1 8.473 0.683 -4.785 12.72 15.17 6.312
EBIT 1 7.832 0.0229 -5.437 12.07 14.52 5.66
Net income 1 2.427 -6.536 -14.57 5.204 9.007 1.256
Net Debt 1 61.49 63.76 59.6 51.66 41.48 41.07
Reference price 2 2.770 5.240 3.470 2.860 14.520 10.400
Nbr of stocks (in thousands) 6,512 6,512 6,512 6,512 6,512 6,512
Announcement Date 14/08/20 11/08/21 13/08/22 21/08/23 12/08/24 22/08/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6L
12.49x6.58x - 2.78% 4.66TCr
20.53x14.03x15.77x0.6% 4.53TCr
33.47x4.35x5.56x0.38% 4.09TCr
4.87x7.01x - 6.23% 1.69TCr
11.88x - - 3.69% 1.04TCr
7.93x1.07x3.17x7.54% 857.54Cr
11.18x - - 4.22% 710.55Cr
Average 14.62x 6.61x 8.17x 3.63% 2.2TCr
Weighted average by Cap. 18.40x 7.89x 10.23x 2.34%

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. PROMACT Stock
  4. Valuation Promact Plastics Limited