Company Valuation: Prima Plastics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 280.5 854.7 905.9 1,160 1,914 1,364
Change - 204.71% 5.98% 28.1% 64.94% -28.74%
Enterprise Value (EV) 1 460.6 1,068 1,388 1,560 2,129 1,641
Change - 131.81% 30.03% 12.36% 36.45% -22.9%
P/E 2.78x 5.7x 10.5x 7.29x 8.78x 7.93x
PBR 0.29x 0.77x 0.76x 0.85x 1.24x 0.75x
PEG - 0.1x -0.2x 0.1x 0.2x -0.4x
Capitalization / Revenue 0.22x 0.72x 0.61x 0.61x 1.04x 0.7x
EV / Revenue 0.36x 0.9x 0.94x 0.81x 1.16x 0.85x
EV / EBITDA 3.89x 7.8x 14.6x 6.39x 7.11x 7.32x
EV / EBIT 5.72x 10.8x 25.8x 8.61x 8.96x 10.3x
EV / FCF 4.34x -22.6x -5.82x -42.2x 14.3x -12.9x
FCF Yield 23% -4.42% -17.2% -2.37% 7.02% -7.75%
Dividend per Share 2 1 1.5 - 1.5 2 2
Rate of return 3.92% 1.93% - 1.42% 1.15% 1.61%
EPS 2 9.189 13.62 7.88 14.48 19.82 15.64
Distribution rate 10.9% 11% - 10.4% 10.1% 12.8%
Net sales 1 1,271 1,190 1,476 1,917 1,841 1,937
EBITDA 1 118.4 136.8 95.35 244 299.6 224.3
EBIT 1 80.59 99.1 53.8 181.2 237.5 159.9
Net income 1 101.1 149.9 86.71 159.3 218 172
Net Debt 1 180.1 213 482.5 399.6 214.7 277.2
Reference price 2 25.50 77.70 82.35 105.49 174.00 124.00
Nbr of stocks (in thousands) 11,000 11,000 11,000 11,000 11,000 11,000
Announcement Date 05/09/20 16/08/21 25/07/22 18/07/23 26/08/24 18/07/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 13.61M
11.44x0.77x5.3x4.81% 20.92B
14.35x - - 6.21% 20.28B
-2033.27x1.14x14.51x-.--% 14.18B
105.73x0.86x5.91x0.86% 12.54B
25.27x2.34x71.29x2.09% 11.49B
30.62x3.89x14.37x0.69% 8.75B
34.36x3.69x22.5x1.26% 6.71B
22.44x0.8x11.97x1.95% 5.66B
24.96x1.69x14.27x1.7% 5.42B
Average -196.01x 1.90x 20.02x 2.18% 10.6B
Weighted average by Cap. -244.71x 1.66x 19.05x 2.8%

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. PRIMAPLA6 Stock
  4. Valuation Prima Plastics Limited