Valuation The Waterbase Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 03:42:20 10/07/2026 pm IST			5-day change	1st Jan Change
45.04 ^INR	+3.47%		-0.27%	-1.62%

28/05	The Waterbase Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
12/02	The Waterbase Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,662	4,159	3,422	2,378	2,762	1,927
Change	-	13.57%	-17.73%	-30.5%	16.15%	-30.23%
Enterprise Value (EV) ¹	3,616	3,627	3,032	2,519	2,919	2,361
Change	-	0.31%	-16.41%	-16.91%	15.85%	-19.11%
P/E	19.8x	70.3x	4,569x	-68.3x	-26.4x	-10.6x
PBR	1.99x	2.19x	1.84x	1.3x	1.6x	1.24x
PEG	-	-1x	-46.3x	0x	-0x	-0.1x
Capitalization / Revenue	1.14x	1.97x	1.15x	0.78x	0.81x	0.69x
EV / Revenue	1.12x	1.72x	1.01x	0.83x	0.86x	0.85x
EV / EBITDA	10.8x	26.4x	34.9x	64.7x	-67.3x	-12.6x
EV / EBIT	13.5x	52.4x	376x	-58.1x	-22.1x	-8.97x
EV / FCF	10.2x	6.89x	-33.6x	-4.82x	1,528x	-25.8x
FCF Yield	9.76%	14.5%	-2.98%	-20.7%	0.07%	-3.87%
Dividend per Share ²	-	1	-	-	-	-
Rate of return	-	1%	-	-	-	-
EPS ²	4.46	1.428	0.0181	-0.84	-2.523	-4.384
Distribution rate	-	70%	-	-	-	-
Net sales ¹	3,224	2,113	2,987	3,041	3,393	2,777
EBITDA ¹	335.1	137.4	86.95	38.94	-43.37	-187.8
EBIT ¹	267.5	69.22	8.057	-43.38	-131.8	-263.1
Net income ¹	184.9	59.15	0.749	-34.77	-104.5	-181.6
Net Debt ¹	-46.62	-532.4	-390	140.9	156.2	433.8
Reference price ²	88.40	100.40	82.60	57.41	66.68	46.52
Nbr of stocks (in thousands)	41,427	41,427	41,427	41,427	41,427	41,427
Announcement Date	07/09/20	31/08/21	26/07/22	07/09/23	03/09/24	03/09/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE WATERBASE LIMITED	-	-	-	-	1.96Cr
BAKKAFROST	17.64x	2.42x	7.72x	2.97%	251.24Cr
MÅSØVAL	73.78x	2.56x	11.34x	1.99%	47Cr
AKVA GROUP ASA	21.87x	1.18x	8.97x	2.96%	47Cr
SALMONES CAMANCHACA S.A.	16.54x	1.16x	6.98x	3.02%	42Cr
ANDFJORD SALMON	-25.32x	17.19x	343.06x	-	36Cr
Average	20.90x	4.90x	75.61x	2.74%	70.82Cr
Weighted average by Cap.	20.65x	3.42x	36.44x	2.85%