Company Valuation: Orient Green Power Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,577 9,159 6,794 18,340 13,783 9,431
Change - 480.95% -25.82% 169.94% -24.85% -31.57%
Enterprise Value (EV) 1 14,915 21,468 17,593 25,180 18,871 13,997
Change - 43.94% -18.05% 43.12% -25.05% -25.83%
P/E -2.73x 26.2x 20.9x 45.9x 33.7x 13.7x
PBR 0.35x 1.87x 1.3x 2.33x 1.28x 0.82x
PEG - -0x -3.02x -7.48x -2.3x 0.2x
Capitalization / Revenue 0.61x 2.95x 2.63x 6.77x 5.23x 3.22x
EV / Revenue 5.81x 6.91x 6.81x 9.29x 7.16x 4.78x
EV / EBITDA 9.28x 9.71x 10.6x 13.7x 11.4x 7.95x
EV / EBIT 20.4x 15.8x 20.3x 24.2x 22.1x 14.9x
EV / FCF 23.1x 43.6x 29.8x 17.4x -20.1x 120x
FCF Yield 4.34% 2.3% 3.36% 5.75% -4.97% 0.83%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.77 0.466 0.4337 0.4071 0.3483 0.589
Distribution rate - - - - - -
Net sales 1 2,568 3,106 2,583 2,710 2,634 2,930
EBITDA 1 1,607 2,212 1,667 1,834 1,654 1,760
EBIT 1 730.6 1,357 867.6 1,040 852.2 939.9
Net income 1 -575.5 349.8 325.9 365.3 388.1 693.9
Net Debt 1 13,338 12,309 10,799 6,840 5,088 4,566
Reference price 2 2.100 12.200 9.050 18.700 11.750 8.040
Nbr of stocks (in thousands) 750,724 750,724 750,724 980,724 1,173,023 1,173,032
Announcement Date 1/9/21 6/6/22 7/6/23 6/6/24 6/6/25 26/6/26
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 122M
20.55x9.6x13.47x2.43% 26.99B
83.05x20.72x24.02x-.--% 27.51B
32.35x8.12x10.55x1.22% 16.81B
11.14x5.18x8.47x3.87% 7.27B
18.3x4.79x8.16x3.25% 4.12B
Average 33.08x 9.68x 12.93x 2.15% 13.8B
Weighted average by Cap. 42.80x 12.37x 15.68x 1.54%

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. GREENPOWER Stock
  4. Valuation Orient Green Power Company Limited