Company Valuation: Ascom Leasing & Investments Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 271.4 340.9 260.8 3,690 2,765 1,218
Change - 25.61% -23.48% 1,314.67% -25.08% -55.93%
Enterprise Value (EV) 1 302.7 378.1 248.9 3,664 2,768 1,228
Change - 24.9% -34.17% 1,372.32% -24.46% -55.65%
P/E 5.9x 7.12x 5.35x 74.4x 55.7x 23.9x
PBR 1.08x 1.14x 0.75x 9.29x 6.19x 2.45x
PEG - 1.75x 2.99x 41.15x 521.32x 8.42x
Capitalization / Revenue 2.84x 3.21x 2.22x 30.9x 22.8x 9.95x
EV / Revenue 3.17x 3.56x 2.12x 30.7x 22.8x 10x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 3.927 4.087 4.16 4.235 4.24 4.36
Distribution rate - - - - - -
Net sales 1 95.47 106.2 117.7 119.5 121.2 122.4
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 46.01 47.89 48.73 49.61 49.66 51.12
Net Debt 1 31.33 37.19 -11.94 -25.49 3.683 9.317
Reference price 2 23.17 29.10 22.27 315.00 236.00 104.00
Nbr of stocks (in thousands) 11,714 11,714 11,714 11,714 11,714 11,714
Announcement Date 9/7/20 A 9/3/21 A 9/6/22 A 10/5/23 A 9/6/24 A 9/5/25 A
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.62M
36.78x4.96x16.78x-.--% 41.06B
26.17x5.2x25.8x0.07% 33.53B
18.8x12.57x24.41x1.06% 27.59B
8.59x2x3.77x1.58% 26.27B
30.55x4.42x13.29x-.--% 23.65B
23.94x19.02x44.91x0.15% 16.86B
10.72x - - 1.24% 12.13B
21.24x - - - 9.38B
Average 22.10x 8.03x 21.49x 0.59% 21.17B
Weighted average by Cap. 24.08x 7.12x 20.11x 0.5%

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. ASCOM Stock
  4. Valuation Ascom Leasing & Investments Limited