PIRAMAL ENTERPRISES LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 937.2 INR | +0.26% |
|
+0.21% | +0.62% |
| Jul. 08 | Piramal Enterprises Limited Approves Final Dividend for the Financial Year Ended 31St March, 2024 | CI |
| Jul. 08 | Piramal Enterprises Limited Receives Levying Penalties | CI |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 211,735 | 395,143 | 521,981 | 161,730 | 190,672 | 211,318 | - | - |
| Enterprise Value (EV) 1 | 211,735 | 395,143 | 978,348 | 161,730 | 190,672 | 211,318 | 211,318 | 211,318 |
| P/E ratio | 824 x | 31.5 x | 27.2 x | 1.63 x | -11.7 x | 21 x | 14.4 x | 8.79 x |
| Yield | 1.49% | 1.88% | 1.51% | 4.57% | 1.18% | 2.02% | 2.65% | 3.64% |
| Capitalization / Revenue | 1.62 x | 3.08 x | 3.73 x | 3.21 x | 3.27 x | 3.87 x | 3.23 x | 2.5 x |
| EV / Revenue | 1.62 x | 3.08 x | 3.73 x | 3.21 x | 3.27 x | 3.87 x | 3.23 x | 2.5 x |
| EV / EBITDA | - | 5,293,810 x | 8,092,466 x | - | - | - | - | - |
| EV / FCF | - | - | 6,699,659 x | - | - | - | - | - |
| FCF Yield | - | - | 0% | - | - | - | - | - |
| Price to Book | 0.69 x | 1.16 x | 1.38 x | 0.52 x | - | 0.79 x | 0.76 x | 0.72 x |
| Nbr of stocks (in thousands) | 225,538 | 225,538 | 238,664 | 238,664 | 224,664 | 225,478 | - | - |
| Reference price 2 | 938.8 | 1,752 | 2,187 | 677.6 | 848.7 | 937.2 | 937.2 | 937.2 |
| Announcement Date | 5/11/20 | 5/13/21 | 5/26/22 | 5/5/23 | 5/8/24 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 130,683 | 128,094 | 139,933 | 50,450 | 58,344 | 54,550 | 65,366 | 84,386 |
| EBITDA | - | 74,642 | 64,502 | - | - | - | - | - |
| EBIT 1 | 62,366 | 69,034 | 57,844 | 28,300 | 20,657 | 24,442 | 32,450 | 46,749 |
| Operating Margin | 47.72% | 53.89% | 41.34% | 56.1% | 35.4% | 44.81% | 49.64% | 55.4% |
| Earnings before Tax (EBT) 1 | 14,071 | 34,558 | 25,096 | 59,910 | -32,784 | 11,486 | 16,665 | 25,255 |
| Net income 1 | 240.3 | 13,323 | 19,231 | 99,690 | -16,835 | 10,016 | 14,597 | 23,954 |
| Net margin | 0.18% | 10.4% | 13.74% | 197.6% | -28.85% | 18.36% | 22.33% | 28.39% |
| EPS 2 | 1.140 | 55.68 | 80.40 | 416.3 | -72.82 | 44.58 | 64.98 | 106.6 |
| Free Cash Flow | - | - | 77,912 | - | - | - | - | - |
| FCF margin | - | - | 55.68% | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | 120.79% | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | 405.13% | - | - | - | - | - |
| Dividend per Share 2 | 14.00 | 33.00 | 33.00 | 31.00 | 10.00 | 18.96 | 24.80 | 34.10 |
| Announcement Date | 5/11/20 | 5/13/21 | 5/26/22 | 5/5/23 | 5/8/24 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 38,162 | 41,629 | 35,484 | - | - | 11,400 | - | 21,934 | 13,731 | 13,611 | 12,237 |
| EBITDA | 21,700 | 11,763 | 15,959 | - | - | - | - | - | - | - | - |
| EBIT 1 | - | - | - | 4,560 | 6,380 | 4,660 | - | - | 6,609 | 22,284 | 3,990 |
| Operating Margin | - | - | - | - | - | 40.88% | - | - | 48.13% | 163.72% | 32.61% |
| Earnings before Tax (EBT) 1 | - | 1,744 | - | - | - | - | - | - | - | - | 1,602 |
| Net income 1 | - | 1,095 | 4,961 | -15,364 | 35,450 | -1,960 | 5,088 | 481.9 | -23,776 | 1,371 | 2,500 |
| Net margin | - | 2.63% | 13.98% | - | - | -17.19% | - | 2.2% | -173.16% | 10.07% | 20.43% |
| EPS 2 | - | - | - | -64.37 | - | - | 21.25 | 2.020 | -105.8 | - | 6.000 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/10/22 | 5/26/22 | 7/29/22 | 11/9/22 | 2/9/23 | 5/5/23 | 7/28/23 | 11/9/23 | 1/29/24 | 5/8/24 | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | 456,366 | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 7.075 x | - | - | - | - | - |
| Free Cash Flow | - | - | 77,912 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 4.17% | 8.02% | 5.92% | 5.72% | - | 3.94% | 5.39% | 8.4% |
| ROA (Net income/ Total Assets) | 1.5% | 3.41% | 2.32% | 2.07% | - | 0.92% | 1.4% | 1.81% |
| Assets 1 | 16,020 | 390,933 | 827,500 | 4,811,293 | - | 1,090,154 | 1,044,838 | 1,326,175 |
| Book Value Per Share 2 | 1,355 | 1,508 | 1,582 | 1,301 | - | 1,185 | 1,230 | 1,294 |
| Cash Flow per Share | - | - | 390.0 | - | - | - | - | - |
| Capex | - | - | 9,584 | - | - | - | - | - |
| Capex / Sales | - | - | 6.85% | - | - | - | - | - |
| Announcement Date | 5/11/20 | 5/13/21 | 5/26/22 | 5/5/23 | 5/8/24 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
HOLD
Number of Analysts
7
Last Close Price
937.2
INR
Average target price
903.6
INR
Spread / Average Target
-3.59%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +0.62% | 2.53B | |
| -4.41% | 51.83B | |
| -5.25% | 30.49B | |
| +50.40% | 26.65B | |
| +37.88% | 26.64B | |
| +28.55% | 19.72B | |
| +9.54% | 13.89B | |
| +36.13% | 12.57B | |
| +25.09% | 8.88B | |
| +165.18% | 8.01B |
- Stock Market
- Equities
- PEL Stock
- Financials Piramal Enterprises Limited
