Company Valuation: Bharat Wire Ropes Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,146 4,356 10,538 18,725 13,173 10,806
Change - 102.98% 141.89% 77.7% -29.65% -17.97%
Enterprise Value (EV) 1 4,873 7,011 12,351 20,043 14,480 11,552
Change - 43.89% 76.15% 62.28% -27.76% -20.22%
P/E -9.2x 31.4x 16x 19.4x 18.2x 20.6x
PBR 4.09x 6.31x 5.94x 6.74x 3.72x 2.52x
PEG - -0x 0x 0.4x -0.7x -0.7x
Capitalization / Revenue 0.86x 1.06x 1.79x 3.01x 2.13x 1.83x
EV / Revenue 1.95x 1.71x 2.1x 3.22x 2.34x 1.96x
EV / EBITDA 14.9x 11.2x 8.9x 12.2x 10.9x 8.85x
EV / EBIT 44.4x 17.1x 10.5x 14x 13.1x 10.8x
EV / FCF -46.8x 263x -166x 353x -35.1x -72.2x
FCF Yield -2.14% 0.38% -0.6% 0.28% -2.85% -1.38%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.726 2.174 9.677 14.15 10.6 7.66
Distribution rate - - - - - -
Net sales 1 2,502 4,107 5,891 6,218 6,193 5,905
EBITDA 1 326.4 623.5 1,388 1,640 1,324 1,305
EBIT 1 109.7 409.2 1,182 1,429 1,104 1,070
Net income 1 -167.9 136.7 622.3 962 724.4 724.6
Net Debt 1 2,727 2,655 1,813 1,318 1,307 746.4
Reference price 2 34.30 68.25 155.20 275.20 192.45 157.55
Nbr of stocks (in thousands) 62,573 63,830 67,897 68,042 68,449 68,585
Announcement Date 28/07/21 16/07/22 27/06/23 30/08/24 02/09/25 01/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 118M
12.97x1.47x7.69x0.9% 56.26B
16.04x0.91x7.36x0.89% 53.15B
13.81x1.51x8.74x0.9% 33.71B
13.49x1.19x7.2x2.23% 24.5B
12.07x0.78x6.91x3.54% 22.39B
29.89x5.73x19.48x0.2% 19.87B
11.64x0.55x5.29x3.16% 17.21B
13.52x4.04x10.53x0.05% 10.69B
-20.37x0.14x3.22x1.02% 10.38B
Average 11.45x 1.81x 8.49x 1.43% 24.83B
Weighted average by Cap. 13.60x 1.60x 8.36x 1.34%

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. BHARATWIRE Stock
  4. Valuation Bharat Wire Ropes Limited