Company Valuation: Orient Paper & Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 5,209 7,299 7,931 8,738 4,853 2,954
Change - 40.12% 8.66% 10.17% -44.46% -39.13%
Enterprise Value (EV) 1 5,974 9,361 10,644 11,928 7,203 5,868
Change - 56.7% 13.71% 12.07% -39.61% -18.53%
P/E -11.2x -25.3x 7.99x 140x -8.88x -10.3x
PBR 0.35x 0.47x 0.52x 0.54x 0.32x 0.2x
PEG - 0.7x -0x -1.5x 0x 0.2x
Capitalization / Revenue 1.17x 1.25x 0.84x 1.05x 0.54x 0.33x
EV / Revenue 1.35x 1.6x 1.13x 1.43x 0.8x 0.65x
EV / EBITDA -18.6x -63.3x 6.5x 18.6x -56.9x -19x
EV / EBIT -9.47x -20.8x 8x 52.1x -11.7x -6.91x
EV / FCF -41.8x -7.1x -10.9x -19.6x -10.9x -10.7x
FCF Yield -2.39% -14.1% -9.16% -5.11% -9.16% -9.39%
Dividend per Share 2 0.25 0.25 1 0.25 - -
Rate of return 1.02% 0.73% 2.68% 0.61% - -
EPS 2 -2.194 -1.361 4.677 0.2934 -2.576 -1.358
Distribution rate -11.4% -18.4% 21.4% 85.2% - -
Net sales 1 4,434 5,857 9,430 8,319 8,958 9,060
EBITDA 1 -320.8 -147.9 1,637 642.1 -126.7 -308.4
EBIT 1 -630.8 -449.6 1,330 229 -617.7 -849.4
Net income 1 -465.5 -288.8 992.5 62.25 -546.6 -288.1
Net Debt 1 764.6 2,062 2,712 3,191 2,350 2,915
Reference price 2 24.55 34.40 37.38 41.18 22.87 13.92
Nbr of stocks (in thousands) 212,186 212,186 212,186 212,186 212,186 212,186
Announcement Date 02/08/21 15/07/22 14/07/23 08/07/24 31/07/25 07/07/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 42.29M
11.14x1.45x8.64x2.77% 6.06B
21.93x0.68x6.96x5% 1.43B
16.88x - - - 1.25B
18.7x0.62x8.81x1.16% 966M
Average 17.16x 0.92x 8.13x 2.98% 1.95B
Weighted average by Cap. 14.22x 1.23x 8.37x 2.96%

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. 502420 Stock
  4. Valuation Orient Paper & Industries Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!