Company Valuation: Ador Welding Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2025 2026 2027 2028
Market Cap 1 14,573 20,388 - -
Change - 39.9% - -
Enterprise Value (EV) 14,573 20,388 20,388 20,388
Change - 39.9% 0% 0%
P/E 24.3x 18.6x 18.7x 15.7x
PBR 2.87x 2.74x 3.25x 2.84x
PEG - 0.5x 0.5x 0.8x
Capitalization / Revenue 1.3x 1.33x 1.71x 1.55x
EV / Revenue 0x 1.77x 1.71x 1.55x
EV / EBITDA 0x 22.7x 13.7x 11.9x
EV / EBIT 0x 28.6x 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% 1.89%
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 1,171.55 1,171.55 1,171.55
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.($)
25.71x - - 2.37% 217M
56.05x5.29x41.32x0.34% 20.7B
24.89x3.4x16.86x1.18% 14.77B
20.94x - - 0.41% 6.04B
128.38x7.73x76.59x0.07% 4.56B
84.68x17.19x72.62x0.44% 2.91B
26.52x2.86x17.41x1.52% 2.81B
26.27x - - 1.06% 1.48B
Average 49.18x 7.29x 44.96x 0.93% 6.68B
Weighted average by Cap. 48.71x 5.53x 37.46x 0.66%

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