Company Valuation: Industrial And Prudential Investment Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,877 2,488 3,001 8,131 9,532 9,164
Change - 32.54% 20.65% 170.91% 17.23% -3.86%
Enterprise Value (EV) 1 1,431 2,057 2,799 8,076 9,530 9,112
Change - 43.66% 36.1% 188.56% 18% -4.38%
P/E 7.13x 6.75x 6.71x 16.4x 16x 14.4x
PBR 0.37x 0.4x 0.48x 1.06x 1.19x 1.08x
PEG - 0.2x 0.3x 1.5x 0.8x 2.13x
Capitalization / Revenue 23x 36x 41.4x 134x 131x 139x
EV / Revenue 17.5x 29.7x 38.6x 133x 131x 138x
EV / EBITDA - - - - - -
EV / EBIT 19.2x 32.7x 45.2x 154x 154x 164x
EV / FCF 31.2x -152x 58.3x 320x 206x 134x
FCF Yield 3.21% -0.66% 1.71% 0.31% 0.49% 0.75%
Dividend per Share 2 25 50 60 90 110 120
Rate of return 2.23% 3.37% 3.35% 1.85% 1.93% 2.19%
EPS 2 157.1 220 266.8 295.1 356.2 380.3
Distribution rate 15.9% 22.7% 22.5% 30.5% 30.9% 31.6%
Net sales 1 81.64 69.19 72.56 60.54 72.83 65.82
EBITDA - - - - - -
EBIT 1 74.61 62.96 61.93 52.52 61.91 55.43
Net income 1 263.2 368.7 447.2 494.6 597 637.3
Net Debt 1 -445.4 -431.3 -202.5 -54.78 -2.344 -52.02
Reference price 2 1,120.00 1,484.50 1,791.00 4,852.00 5,688.00 5,468.45
Nbr of stocks (in thousands) 1,676 1,676 1,676 1,676 1,676 1,676
Announcement Date 20/7/21 14/7/22 24/7/23 22/8/24 29/7/25 21/7/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 110M
26.06x17.1x - 0.67% 70.26B
41.55x4.77x16.14x-.--% 38.99B
26.21x5.21x25.79x0.07% 33.49B
18.17x12.31x23.91x1.1% 26.68B
8.3x1.95x3.66x1.64% 25.4B
30.18x4.14x12.44x-.--% 23.33B
23.01x22.72x - 0.23% 16.58B
23.45x18.87x44.55x0.15% 16.53B
Average 24.62x 10.88x 21.08x 0.48% 27.93B
Weighted average by Cap. 25.86x 10.84x 19.77x 0.5%

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. INDPRUD Stock
  4. Valuation Industrial And Prudential Investment Company Limited