Valuation Trident Limited

Equities

End-of-day quote NSE India S.E. Other stock markets 16/02/2026			5-day change	1st Jan Change
26.40 ^INR	-1.05%		-6.81%	-1.23%

02-12	Indian textile maker Welspun's profit nearly wiped out on US tariff-led slowdown	RE
02-10	Trident Posts Lower Consolidated Profit in Fiscal Q3; Shares Slip 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	71,598	266,534	139,680	182,658	121,520	132,377	-	-
Change	-	272.26%	-47.59%	30.77%	-33.47%	8.93%	-	-
Enterprise Value (EV)	71,598	266,534	139,680	182,658	121,520	132,377	132,377	132,377
Change	-	272.26%	-47.59%	30.77%	-33.47%	8.93%	0%	0%
P/E ratio	23x	31.9x	31.8x	53x	33.2x	44x	26.4x	22x
PBR	2.15x	6.93x	3.34x	4.3x	2.68x	2.75x	2.54x	2.3x
PEG	-	0x	-0.7x	-2.5x	5.73x	-2.5x	0.4x	1.1x
Capitalization / Revenue	1.58x	3.81x	2.21x	2.68x	1.74x	1.91x	1.67x	1.48x
EV / Revenue	0x	0x	0x	0x	0x	1.91x	1.67x	1.48x
EV / EBITDA	0x	0x	0x	0x	0x	16.9x	13x	10.9x
EV / EBIT	0x	0x	0x	0x	0x	29.5x	20.1x	15.9x
EV / FCF	0x	0x	0x	-0x	0x	54.1x	498x	112x
FCF Yield	2.4%	2.03%	4.63%	-1.97%	5.88%	1.85%	0.2%	0.89%
Dividend per Share ²	0.36	0.36	0.36	0.36	0.36	0.1	0.1	0.1
Rate of return	2.56%	0.67%	1.29%	0.98%	1.48%	0.38%	0.38%	0.38%
EPS ²	0.61	1.67	0.88	0.69	0.73	0.6	1	1.2
Distribution rate	59%	21.6%	40.9%	52.2%	49.3%	16.7%	10%	8.33%
Net sales ¹	45,306	69,977	63,323	68,088	69,871	69,269	79,282	89,638
EBITDA ¹	8,226	15,123	9,467	9,403	9,108	7,821	10,154	12,123
EBIT ¹	4,857	11,795	6,339	5,753	5,446	4,482	6,576	8,305
Net income ¹	3,044	8,337	4,407	3,495	3,699	3,185	4,850	6,222
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	14.05	53.35	27.95	36.55	24.27	26.40	26.40	26.40
Nbr of stocks (in thousands)	5,095,956	4,995,956	4,997,493	4,997,493	5,007,012	5,014,276	-	-
Announcement Date	15/05/21	30/05/22	24/05/23	18/05/24	21/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TRIDENT LIMITED	44x	-	-	0.38%	1.46B
K.P.R. MILL LIMITED	35.71x	-	-	0.57%	3.42B
COATS GROUP PLC	17.64x	2.2x	9.74x	2.74%	2.33B
WELSPUN LIVING LIMITED	74.73x	1.57x	19.73x	0.27%	1.46B
Average	43.02x	1.88x	14.73x	0.99%	2.17B
Weighted average by Cap.	38.84x	1.95x	13.59x	1.07%