Company Valuation: Ador Welding Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2025 2026 2027 2028
Market Cap 1 14,573 15,202 27,687 -
Change - 4.32% 82.12% -
Enterprise Value (EV) 14,573 15,202 27,687 27,687
Change - 4.32% 82.12% 0%
P/E 24.3x 18.6x 24.7x 19.4x
PBR 2.87x 2.74x 4.39x 3.77x
PEG - 0.5x 0.7x 0.7x
Capitalization / Revenue 1.3x 1.33x 2.13x 1.86x
EV / Revenue 0x 0x 2.13x 1.86x
EV / EBITDA 0x 0x 17x 13.8x
EV / EBIT 0x 0x 19.5x 15.6x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 20 23 21 22.1
Rate of return 2.39% 2.63% 1.32% 1.39%
EPS 2 34.51 47.06 64.5 81.9
Distribution rate 58% 48.9% 32.6% 27%
Net sales 1 11,227 11,400 12,999 14,884
EBITDA 1 1,019 1,213 1,625 2,009
EBIT 1 837.1 1,018 1,417 1,771
Net income 1 600.5 819.8 1,122 1,426
Net Debt - - - -
Reference price 2 837.40 873.55 1,590.95 1,590.95
Nbr of stocks (in thousands) 17,403 17,403 17,403 -
Announcement Date 6/5/25 29/4/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
30.61x5.34x19.37x0.84% 120B
34.36x5.4x20.49x1.56% 96.45B
42.65x8.64x25.3x-.--% 61.98B
26.86x3.07x17.77x0.78% 58.68B
39.24x6.1x26.94x1.98% 56.84B
26.91x4.95x17.32x2.23% 35.29B
29.71x3.96x14.96x0.11% 29.14B
20.65x1.76x12.72x2.27% 30.04B
20.66x3.57x11.42x1.48% 28.85B
Average 30.18x 4.76x 18.48x 1.25% 57.53B
Weighted average by Cap. 31.84x 5.16x 19.72x 1.16%

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. ADOR Stock
  4. ADOR Stock
  5. Valuation Ador Welding Limited