Company Valuation: Samkrg Pistons and Rings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,502 1,422 1,186 1,387 1,196 989.4
Change - -5.33% -16.55% 16.89% -13.74% -17.28%
Enterprise Value (EV) 1 1,560 1,625 1,480 1,782 1,762 1,612
Change - 4.16% -8.92% 20.4% -1.12% -8.51%
P/E 8.67x 10.2x 8.08x 11x 20.3x 10.2x
PBR 0.91x 0.81x 0.66x 0.73x 0.62x 0.49x
PEG - -0.5x 1.39x -0.8x -0.4x 0.2x
Capitalization / Revenue 0.67x 0.6x 0.5x 0.56x 0.49x 0.35x
EV / Revenue 0.7x 0.69x 0.63x 0.72x 0.72x 0.56x
EV / EBITDA 4.24x 4.88x 4.19x 5.58x 5.81x 4.54x
EV / EBIT 6.52x 7.94x 6.67x 9.29x 10.7x 7.37x
EV / FCF 15.6x -14.8x 60.1x -18.7x -20.7x -5.99x
FCF Yield 6.42% -6.74% 1.66% -5.35% -4.83% -16.7%
Dividend per Share 2 5 2.5 2.5 2 0.5 0.5
Rate of return 3.27% 1.73% 2.07% 1.42% 0.41% 0.5%
EPS 2 17.64 14.13 14.95 12.84 6.01 9.926
Distribution rate 28.3% 17.7% 16.7% 15.6% 8.32% 5.04%
Net sales 1 2,226 2,355 2,350 2,460 2,444 2,857
EBITDA 1 368.2 332.8 353.1 319.6 303.1 354.7
EBIT 1 239.3 204.6 221.8 191.7 164.9 218.8
Net income 1 173.2 138.8 146.8 126.1 59.03 97.48
Net Debt 1 58.44 203.4 293.6 395.2 565.7 622.5
Reference price 2 152.90 144.75 120.80 141.20 121.80 100.75
Nbr of stocks (in thousands) 9,821 9,821 9,821 9,821 9,821 9,821
Announcement Date 05/09/21 03/09/22 25/08/23 28/08/24 02/09/25 28/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.21Cr
18.66x1.27x9.83x1.99% 4.26TCr
16.3x0.72x5.24x3.52% 3.47TCr
12.16x0.58x5.04x3.83% 3.08TCr
8.99x0.54x6.89x1.66% 2.77TCr
15.28x2.78x9.56x3.97% 2.15TCr
10.81x0.51x5.04x2.87% 1.83TCr
29.79x1.18x12.46x0.62% 1.79TCr
13.64x1.39x7.18x4.03% 1.66TCr
45.99x5.03x35.13x0.79% 1.46TCr
Average 19.07x 1.55x 10.71x 2.59% 2.25TCr
Weighted average by Cap. 17.54x 1.33x 9.34x 2.66%

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. SAMKRG6 Stock
  4. Valuation Samkrg Pistons and Rings Limited