Company Valuation: Prudent Corporate Advisory Services Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 33,481 51,955 96,749 90,060 138,613 - -
Change - 55.18% 86.22% -6.91% 53.91% - -
Enterprise Value (EV) 33,481 51,955 96,749 90,060 138,613 138,613 138,613
Change - 55.18% 86.22% -6.91% 53.91% 0% 0%
P/E - 37.4x 49.5x 40.6x 46.3x 37.9x 31.2x
PBR 9.57x 10.8x 14.5x 10.2x 11.9x 9.26x 7.2x
PEG - - 1.2x 3x 1.3x 1.7x 1.5x
Capitalization / Revenue 5.54x 7.82x 8.54x 6.72x 9.02x 7.55x 6.36x
EV / Revenue 0x 0x 0x 0x 9.02x 7.55x 6.36x
EV / EBITDA 0x 0x 0x 0x 35.2x 29.2x 24.1x
EV / EBIT - 0x 0x 0x 36.7x 31x -
EV / FCF - 0x 0x 0x 45.9x 36.6x -
FCF Yield - 2.79% 1.48% 2.31% 2.18% 2.73% -
Dividend per Share 2 1.5 2 2.5 3.5 4.475 5.7 5.4
Rate of return 0.19% 0.16% 0.11% 0.16% 0.13% 0.17% 0.16%
EPS 2 - 33.51 47.25 53.63 72.23 88.32 107.2
Distribution rate - 5.97% 5.29% 6.53% 6.2% 6.45% 5.04%
Net sales 1 6,048 6,644 11,335 13,406 15,370 18,349 21,810
EBITDA 1 1,754 1,871 2,624 3,102 3,933 4,747 5,754
EBIT 1 - 1,683 2,269 2,794 3,776 4,477 -
Net income 1 - 1,388 1,956 2,221 3,008 3,675 4,498
Net Debt - - - - - - -
Reference price 2 808.60 1,254.75 2,336.55 2,175.00 3,347.60 3,347.60 3,347.60
Nbr of stocks (in thousands) 41,407 41,407 41,407 41,407 41,407 - -
Announcement Date 24/05/23 06/05/24 12/05/25 07/05/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
46.34x - - 0.13% 1.47B
20.46x5.82x12.46x2.04% 174B
15.66x3.75x - 2.26% 169B
17.89x7.77x - 1.4% 112B
24.55x12.85x22.04x3.97% 80.81B
14.52x5.46x - 1.8% 53.36B
12.3x1.9x5.82x1.19% 49.52B
5.38x5.51x3.96x3.42% 37.54B
14.64x5.32x16.57x1.8% 34.15B
Average 19.08x 6.05x 12.17x 2% 79.11B
Weighted average by Cap. 17.34x 6.09x 13.17x 2.19%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PRUDENT Stock
  4. Valuation Prudent Corporate Advisory Services Limited