Company Valuation: Ador Welding Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2025 2026 2027 2028
Market Cap 1 14,573 21,364 - -
Change - 46.6% - -
Enterprise Value (EV) 14,573 21,364 21,364 21,364
Change - 46.6% 0% 0%
P/E 24.3x 18.6x 19.6x 16.5x
PBR 2.87x 2.74x 3.41x 2.97x
PEG - 0.5x 0.5x 0.9x
Capitalization / Revenue 1.3x 1.33x 1.79x 1.62x
EV / Revenue 0x 1.86x 1.79x 1.62x
EV / EBITDA 0x 23.8x 14.3x 12.5x
EV / EBIT 0x 30x 16.4x 14.2x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 20 23 21 22.1
Rate of return 2.39% 2.63% 1.71% 1.8%
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 1,228.20 1,228.20 1,228.20
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.($)
62.75x5.94x46.33x0.31% 23.03B
24.83x3.39x16.82x1.19% 14.73B
20.45x2.38x11.75x0.42% 5.9B
123.48x7.43x73.59x0.08% 4.36B
85.19x17.3x73.07x0.43% 2.9B
26.44x - - 1.08% 1.44B
Average 57.19x 7.29x 44.31x 0.58% 8.73B
Weighted average by Cap. 52.62x 5.56x 37.65x 0.58%

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. ADOR Stock
  5. Valuation Ador Welding Limited