Company Valuation: Ador Welding Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2025 2026 2027 2028
Market Cap 1 14,573 20,450 - -
Change - 40.33% - -
Enterprise Value (EV) 14,573 20,450 20,450 20,450
Change - 40.33% 0% 0%
P/E 24.3x 18.6x 18.8x 15.8x
PBR 2.87x 2.74x 3.26x 2.85x
PEG - 0.5x 0.5x 0.8x
Capitalization / Revenue 1.3x 1.33x 1.72x 1.55x
EV / Revenue 0x 1.78x 1.72x 1.55x
EV / EBITDA 0x 22.8x 13.7x 11.9x
EV / EBIT 0x 28.7x 15.7x 13.6x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 20 23 21 22.1
Rate of return 2.39% 2.63% 1.79% 1.88%
EPS 2 34.51 47.06 62.6 74.6
Distribution rate 58% 48.9% 33.5% 29.6%
Net sales 1 11,227 11,400 11,922 13,173
EBITDA 1 1,019 1,213 1,490 1,713
EBIT 1 837.1 1,018 1,299 1,502
Net income 1 600.5 819.8 1,090 1,299
Net Debt - - - -
Reference price 2 837.40 1,175.10 1,175.10 1,175.10
Nbr of stocks (in thousands) 17,403 17,403 - -
Announcement Date 06/05/25 29/04/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.61x - - 2.38% 215M
56.37x5.32x41.56x0.34% 20.81B
25.25x3.45x17.09x1.17% 14.99B
21.64x - - 0.4% 6.24B
130.09x7.83x77.63x0.07% 4.62B
26.45x2.85x17.37x1.52% 2.8B
81.31x16.48x69.63x0.45% 2.79B
25.86x - - 1.08% 1.45B
Average 49.07x 7.19x 44.66x 0.93% 6.74B
Weighted average by Cap. 48.82x 5.49x 37.45x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 517041 Stock
  4. Valuation Ador Welding Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!