Company Valuation: Archit Organosys Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 371.8 801.3 1,239 887.7 767.3 742
Change - 115.55% 54.65% -28.37% -13.57% -3.29%
Enterprise Value (EV) 1 640.9 1,088 1,502 1,110 1,039 971
Change - 69.7% 38.12% -26.1% -6.37% -6.57%
P/E 7.43x 9.73x 10.9x 27.1x 15.2x 9.24x
PBR 0.92x 1.54x 2.01x 1.38x 1.11x 0.97x
PEG - 0.5x 0.3x -0.4x 0.3x 0.2x
Capitalization / Revenue 0.39x 0.59x 0.97x 0.78x 0.61x 0.53x
EV / Revenue 0.68x 0.8x 1.18x 0.98x 0.83x 0.69x
EV / EBITDA 5.96x 6.61x 7.93x 16.6x 8.04x 5.9x
EV / EBIT 8.38x 8.75x 10.2x 92.4x 14.5x 9.13x
EV / FCF 31.5x -18x -138x -166x -12.3x 9.19x
FCF Yield 3.17% -5.56% -0.72% -0.6% -8.15% 10.9%
Dividend per Share 2 0.5 0.75 0.5 - 0.5 1
Rate of return 2.02% 1.92% 0.83% - 1.34% 2.77%
EPS 2 3.333 4.011 5.53 1.596 2.461 3.914
Distribution rate 15% 18.7% 9.04% - 20.3% 25.5%
Net sales 1 945.1 1,367 1,278 1,132 1,257 1,410
EBITDA 1 107.6 164.6 189.4 66.79 129.2 164.6
EBIT 1 76.48 124.4 146.7 12.01 71.71 106.3
Net income 1 50.06 82.32 113.5 32.76 50.51 80.32
Net Debt 1 269.1 286.2 262.8 222.2 271.9 228.9
Reference price 2 24.75 39.05 60.39 43.26 37.39 36.16
Nbr of stocks (in thousands) 15,021 20,521 20,521 20,521 20,521 20,521
Announcement Date 8/23/21 A 8/13/22 A 8/10/23 A 8/16/24 A 9/2/25 A 9/7/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.2M
29.27x6.72x17.18x1.34% 221B
27.52x4.27x13.75x2.12% 122B
28.61x3.5x17.92x1.01% 77.11B
19.06x6.13x30.46x3.6% 64.73B
81.92x6.17x14.34x2.6% 61.81B
61.73x1.27x8.42x6.44% 36.61B
10.99x1.17x6.34x3.02% 32.17B
9.04x3.03x7.11x4.67% 24.36B
43.77x5.61x29.84x1.3% 24.02B
Average 34.66x 4.21x 16.15x 2.9% 66.37B
Weighted average by Cap. 33.47x 5.04x 16.75x 2.27%

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. ARCHITORG6 Stock
  4. Valuation Archit Organosys Limited