Company Valuation: Prima Plastics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 854.7 905.9 1,160 1,914 1,364 988.4
Change - 5.98% 28.1% 64.94% -28.74% -27.54%
Enterprise Value (EV) 1 1,068 1,388 1,560 2,129 1,641 960.7
Change - 30.03% 12.36% 36.45% -22.9% -41.47%
P/E 5.7x 10.5x 7.29x 8.78x 7.93x 4.96x
PBR 0.77x 0.76x 0.85x 1.24x 0.75x 0.53x
PEG - -0.2x 0.1x 0.2x -0.4x 0.3x
Capitalization / Revenue 0.72x 0.61x 0.61x 1.04x 0.7x 0.62x
EV / Revenue 0.9x 0.94x 0.81x 1.16x 0.85x 0.6x
EV / EBITDA 7.8x 14.6x 6.39x 7.11x 7.32x 3.54x
EV / EBIT 10.8x 25.8x 8.61x 8.96x 10.3x 4.4x
EV / FCF -22.6x -5.82x -42.2x 14.3x -12.9x 2.24x
FCF Yield -4.42% -17.2% -2.37% 7.02% -7.75% 44.6%
Dividend per Share 2 1.5 - 1.5 2 2 2
Rate of return 1.93% - 1.42% 1.15% 1.61% 2.23%
EPS 2 13.62 7.88 14.48 19.82 15.64 18.1
Distribution rate 11% - 10.4% 10.1% 12.8% 11.1%
Net sales 1 1,190 1,476 1,917 1,841 1,937 1,598
EBITDA 1 136.8 95.35 244 299.6 224.3 271.7
EBIT 1 99.1 53.8 181.2 237.5 159.9 218.4
Net income 1 149.9 86.71 159.3 218 172 199.1
Net Debt 1 213 482.5 399.6 214.7 277.2 -27.73
Reference price 2 77.70 82.35 105.49 174.00 124.00 89.85
Nbr of stocks (in thousands) 11,000 11,000 11,000 11,000 11,000 11,000
Announcement Date 16/08/21 25/07/22 18/07/23 26/08/24 18/07/25 18/07/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.7M
15.32x0.79x5.62x4.83% 20.84B
13.12x - - 6.47% 19.55B
-315.79x - - -.--% 14.2B
101.41x0.83x5.77x0.92% 12.26B
17.19x2.2x47.65x2.19% 11.31B
22.2x3.4x12.68x0.81% 7.54B
21.72x0.79x11.72x2.02% 5.51B
24.4x1.69x14.15x1.68% 5.35B
37.42x3.32x23.07x1.1% 4.51B
Average -7.00x 1.86x 17.24x 2.22% 10.11B
Weighted average by Cap. -18.63x 1.57x 15.84x 2.91%

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. 530589 Stock
  4. Valuation Prima Plastics Limited