Company Valuation: Orient Paper & Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 5,209 7,299 7,931 8,738 4,853 2,954
Change - 40.12% 8.66% 10.17% -44.46% -39.13%
Enterprise Value (EV) 1 5,974 9,361 10,644 11,928 7,203 5,868
Change - 56.7% 13.71% 12.07% -39.61% -18.53%
P/E -11.2x -25.3x 7.99x 140x -8.88x -10.3x
PBR 0.35x 0.47x 0.52x 0.54x 0.32x 0.2x
PEG - 0.7x -0x -1.5x 0x 0.2x
Capitalization / Revenue 1.17x 1.25x 0.84x 1.05x 0.54x 0.33x
EV / Revenue 1.35x 1.6x 1.13x 1.43x 0.8x 0.65x
EV / EBITDA -18.6x -63.3x 6.5x 18.6x -56.9x -19x
EV / EBIT -9.47x -20.8x 8x 52.1x -11.7x -6.91x
EV / FCF -41.8x -7.1x -10.9x -19.6x -10.9x -10.7x
FCF Yield -2.39% -14.1% -9.16% -5.11% -9.16% -9.39%
Dividend per Share 2 0.25 0.25 1 0.25 - -
Rate of return 1.02% 0.73% 2.68% 0.61% - -
EPS 2 -2.194 -1.361 4.677 0.2934 -2.576 -1.358
Distribution rate -11.4% -18.4% 21.4% 85.2% - -
Net sales 1 4,434 5,857 9,430 8,319 8,958 9,060
EBITDA 1 -320.8 -147.9 1,637 642.1 -126.7 -308.4
EBIT 1 -630.8 -449.6 1,330 229 -617.7 -849.4
Net income 1 -465.5 -288.8 992.5 62.25 -546.6 -288.1
Net Debt 1 764.6 2,062 2,712 3,191 2,350 2,915
Reference price 2 24.55 34.40 37.38 41.18 22.87 13.92
Nbr of stocks (in thousands) 212,186 212,186 212,186 212,186 212,186 212,186
Announcement Date 2/8/21 15/7/22 14/7/23 8/7/24 31/7/25 7/7/26
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 42.34M
11.21x1.44x8.85x1.8% 5.98B
14.15x0.69x6.74x4.7% 1.52B
17x - - - 1.25B
14.56x0.67x9.07x1.12% 989M
Average 14.23x 0.93x 8.22x 2.54% 1.96B
Weighted average by Cap. 12.75x 1.21x 8.50x 2.24%

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. ORIENTPPR Stock
  4. Valuation Orient Paper & Industries Limited