Financials PDS Limited

Equities

PDSL

INE111Q01021

Apparel & Accessories

End-of-day quote NSE India S.E. Other stock markets 23:00:00 14/05/2024 BST			5-day change	1st Jan Change
442.6 ^INR	+0.47%		+1.13%	-19.71%

05-14	Pds Limited Recommends Final Dividend for the Year Ended March 31, 2024	CI
05-10	NetScientific says PDS Biotech's Versamune meets endpoints	AN

Valuation

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	7,348	17,252	45,504	43,488	58,436	-	-
Enterprise Value (EV) ¹	7,348	17,252	45,089	43,488	62,443	58,436	58,436
P/E ratio	16 x	20.5 x	18.5 x	16.7 x	44 x	14 x	12.6 x
Yield	-	-	1.37%	0.78%	0.36%	1.06%	1.55%
Capitalization / Revenue	0.11 x	-	0.52 x	0.41 x	0.6 x	0.5 x	0.42 x
EV / Revenue	0.11 x	-	0.52 x	0.41 x	0.6 x	0.5 x	0.42 x
EV / EBITDA	3.46 x	-	14.1 x	9.47 x	15.9 x	9.51 x	8.35 x
EV / FCF	-	-	12.7 x	8.58 x	-89.6 x	16.7 x	14.3 x
FCF Yield	-	-	7.87%	11.7%	-1.12%	5.97%	6.97%
Price to Book	1.32 x	-	4.86 x	-	4.65 x	3.91 x	3.23 x
Nbr of stocks (in thousands)	130,234	130,234	130,234	130,928	132,045	-	-
Reference price ²	56.42	132.5	349.4	332.2	442.6	442.6	442.6
Announcement Date	10/07/20	27/05/21	16/05/22	11/05/23	14/05/24	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	66,480	-	88,282	105,770	103,726	117,622	137,792
EBITDA ¹	2,125	-	3,226	4,592	3,920	6,145	6,998
EBIT ¹	-	-	2,526	3,790	2,985	5,290	6,110
Operating Margin	-	-	2.86%	3.58%	2.88%	4.5%	4.43%
Earnings before Tax (EBT) ¹	974.4	-	3,101	3,568	2,324	4,913	5,850
Net income ¹	460.2	843.2	2,484	2,650	1,442	4,136	4,606
Net margin	0.69%	-	2.81%	2.51%	1.39%	3.52%	3.34%
EPS ²	3.534	6.474	18.86	19.93	10.77	31.50	35.10
Free Cash Flow ¹	-	-	3,583	5,071	-652	3,490	4,075
FCF margin	-	-	4.06%	4.79%	-0.62%	2.97%	2.96%
FCF Conversion (EBITDA)	-	-	111.07%	110.44%	-	56.79%	58.23%
FCF Conversion (Net income)	-	-	144.22%	191.38%	-	84.38%	88.48%
Dividend per Share ²	-	-	4.770	2.600	1.600	4.700	6.850
Announcement Date	10/07/20	27/05/21	16/05/22	11/05/23	14/05/24	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2023 Q1	2023 Q2
Net sales ¹	23,404	29,212
EBITDA ¹	730.8	1,192
EBIT	-	-
Operating Margin	-	-
Earnings before Tax (EBT)	-	-
Net income	-	-
Net margin	-	-
EPS	-	-
Dividend per Share	-	-
Announcement Date	01/08/22	02/11/22

¹INR in Million

Estimates

Balance Sheet Analysis

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	415	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow ¹	-	-	3,583	5,071	-652	3,490	4,075
ROE (net income / shareholders' equity)	9.04%	-	30.1%	27.5%	18.7%	30.8%	27.3%
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-
Book Value Per Share ²	42.90	-	71.90	-	95.10	113.0	137.0
Cash Flow per Share	-	-	-	-	-	-	-
Capex ¹	-	-	380	-	735	800	850
Capex / Sales	-	-	0.43%	-	0.7%	0.68%	0.62%
Announcement Date	10/07/20	27/05/21	16/05/22	11/05/23	14/05/24	-	-

¹INR in Million²INR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PDS Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

442.6 INR

Average target price

725 INR

Spread / Average Target

+63.82%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Apparel & Accessories

	1st Jan change	Capi.
PDS LIMITED	-19.71%	697M
CHRISTIAN DIOR SE	+5.09%	145B
LULULEMON ATHLETICA INC.	-32.16%	44.37B
MONCLER S.P.A.	+14.61%	18.53B
RALPH LAUREN CORPORATION	+15.80%	10.63B
LEVI STRAUSS & CO.	+33.74%	9.14B
LI NING COMPANY LIMITED	+3.35%	7B
PVH CORP.	-4.54%	6.58B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	+33.62%	6.54B
GILDAN ACTIVEWEAR INC.	+9.06%	5.83B

Other Apparel & Accessories