Company Valuation: Ashtasidhhi Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 27.04 33.04 67.89 94.55 118.7 147.8
Change - 22.22% 105.45% 39.27% 25.5% 24.56%
Enterprise Value (EV) 1 26.06 31.41 66.58 92.8 115.6 144.6
Change - 20.54% 111.98% 39.38% 24.52% 25.16%
P/E 94.4x 105x 168x -24.3x 430x 189x
PBR 0.26x 0.31x 0.64x 0.93x 1.16x 1.44x
PEG - 11.15x 5.9x 0x -4x 1x
Capitalization / Revenue 15.6x 9.36x 23.6x 12.1x 7.62x 2.13x
EV / Revenue 15x 8.9x 23.1x 11.9x 7.42x 2.08x
EV / EBITDA - - - - - -
EV / EBIT 42.8x 42.7x 130x -23.2x 153x 85.7x
EV / FCF 14.2x 39.2x 97.8x -10x 74.7x 427x
FCF Yield 7.02% 2.55% 1.02% -9.96% 1.34% 0.23%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0381 0.0417 0.0537 -0.5186 0.0367 0.1044
Distribution rate - - - - - -
Net sales 1 1.737 3.53 2.877 7.815 15.57 69.45
EBITDA - - - - - -
EBIT 1 0.6082 0.7351 0.5128 -3.994 0.7547 1.687
Net income 1 0.2864 0.3134 0.4033 -3.895 0.2759 0.784
Net Debt 1 -0.9769 -1.633 -1.306 -1.748 -3.099 -3.166
Reference price 2 3.60 4.40 9.04 12.59 15.80 19.68
Nbr of stocks (in thousands) 7,510 7,510 7,510 7,510 7,510 7,510
Announcement Date 9/9/21 A 9/8/22 A 8/28/23 A 8/28/24 A 8/29/25 A 9/3/26 A
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.06M
23.7x16.15x - 0.73% 63.61B
35.64x4.95x16.96x-.--% 33.78B
23.07x4.98x24.66x0.08% 29.35B
16.62x11.67x22.68x1.2% 24.3B
7.58x1.81x3.4x1.79% 23.28B
28.34x3.81x11.45x-.--% 21.7B
21.32x18.18x42.92x0.17% 14.96B
20.62x21.89x - 0.25% 14.77B
Average 22.11x 10.43x 20.34x 0.53% 25.08B
Weighted average by Cap. 23.07x 10.39x 19.12x 0.56%

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. GUJINV6 Stock
  4. Valuation Ashtasidhhi Industries Limited