Company Valuation: Ashapuri Gold Ornament Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,076 1,799 1,800 2,802 2,020 1,057
Change - 67.13% 0.06% 55.72% -27.92% -47.69%
Enterprise Value (EV) 1 1,047 1,837 1,867 2,820 2,020 982.7
Change - 75.45% 1.64% 51.02% -28.35% -51.36%
P/E 42.6x 58.6x 101x 37.7x 15.9x 5.69x
PBR 1.39x 2.23x 2.18x 3.12x 1.38x 0.63x
PEG - 2.7x -2.4x 0x 0.6x 0.1x
Capitalization / Revenue 0.92x 1.1x 1.14x 1.7x 0.64x 0.33x
EV / Revenue 0.89x 1.12x 1.18x 1.71x 0.64x 0.31x
EV / EBITDA 26.9x 35.2x 51.3x 29.3x 11.9x 3.84x
EV / EBIT 31.3x 44.6x 71.6x 32.4x 12.4x 3.94x
EV / FCF -3.38x -25.1x -55.6x 131x -5.35x 52.7x
FCF Yield -29.6% -3.98% -1.8% 0.76% -18.7% 1.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.101 0.1228 0.071 0.2971 0.38 0.557
Distribution rate - - - - - -
Net sales 1 1,175 1,639 1,580 1,651 3,172 3,172
EBITDA 1 38.94 52.24 36.4 96.14 170.2 255.8
EBIT 1 33.5 41.2 26.09 86.94 162.6 249.2
Net income 1 25.5 30.7 17.87 74.27 120.4 185.6
Net Debt 1 -29.14 38.35 67.55 17.58 0.599 -73.92
Reference price 2 4.305 7.195 7.199 11.210 6.060 3.170
Nbr of stocks (in thousands) 249,986 249,986 249,986 249,986 333,315 333,315
Announcement Date 9/4/21 A 9/3/22 A 8/31/23 A 8/31/24 A 9/5/25 A 10/7/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.46M
17.87x2.7x9.05x3.28% 217B
30.36x7.51x16.67x1.4% 155B
24.31x3.87x13.64x2.37% 120B
61.66x4.47x40.88x0.41% 41.92B
11.81x1.75x5.99x3.92% 26.87B
21.41x2.83x14.38x0.99% 23.69B
10.46x1.2x7.76x7.01% 14.15B
19.19x3.65x9.11x3.05% 13.65B
Average 24.63x 3.50x 14.68x 2.8% 68.06B
Weighted average by Cap. 25.02x 4.22x 14.10x 2.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ashapuri Gold Ornament Limited

Historical PBR trend

Valuation ratios - PBR - Ashapuri Gold Ornament Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ashapuri Gold Ornament Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ashapuri Gold Ornament Limited

  1. Stock Market
  2. Stocks
  3. AGOL Stock
  4. Valuation Ashapuri Gold Ornament Limited