Company Valuation: Priya Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 23.18 65.15 54.04 43.83 52.57 62.72
Change - 181.09% -17.05% -18.89% 19.93% 19.3%
Enterprise Value (EV) 1 257.7 309.4 306.9 302.4 313.4 234.3
Change - 20.08% -0.81% -1.47% 3.65% -25.23%
P/E -0.42x -1.61x -1.36x -1.09x -1.34x 1.44x
PBR -0.07x -0.18x -0.13x -0.1x -0.11x -0.14x
PEG - 0.1x 0.74x -0.66x 0.45x -0x
Capitalization / Revenue 2,575x - - - - -
EV / Revenue 28,628x - - - - -
EV / EBITDA -14.4x -77.8x -94x -82.1x -111x -197x
EV / EBIT -13.7x -64.8x -78.2x -70.3x -92.2x -197x
EV / FCF 8.76x 34.6x 28.2x 31.4x 19.9x 18.6x
FCF Yield 11.4% 2.89% 3.55% 3.19% 5.02% 5.39%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -18.4 -13.48 -13.23 -13.45 -13.05 14.47
Distribution rate - - - - - -
Net sales 1 0.009 - - - - -
EBITDA 1 -17.84 -3.979 -3.264 -3.683 -2.82 -1.191
EBIT 1 -18.87 -4.773 -3.925 -4.301 -3.399 -1.192
Net income 1 -55.23 -40.47 -39.73 -40.38 -39.17 43.45
Net Debt 1 234.5 244.2 252.8 258.5 260.8 171.6
Reference price 2 7.72 21.70 18.00 14.60 17.51 20.89
Nbr of stocks (in thousands) 3,002 3,002 3,002 3,002 3,002 3,002
Announcement Date 8/9/21 6/9/22 6/9/23 6/9/24 8/9/25 8/9/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 408K
17.49x1.48x11.7x0.6% 270B
4.98x2.9x3.58x-.--% 164B
16.27x7.07x12.62x0.47% 148B
15.05x6.25x11.16x0.18% 137B
19.73x1.86x9.54x1.03% 73.13B
130.25x8.05x35.5x-.--% 42.31B
25.67x4.59x13.91x1.05% 39.12B
11.86x0.36x10.18x5.98% 37.56B
29.77x5.22x17.82x1.41% 37.23B
Average 30.12x 4.20x 14.00x 1.19% 94.79B
Weighted average by Cap. 20.59x 3.84x 11.53x 0.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Priya Limited

Historical PBR trend

Valuation ratios - PBR - Priya Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Priya Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Priya Limited

  1. Stock Market
  2. Stocks
  3. 524580 Stock
  4. Valuation Priya Limited