Company Valuation: Asian Star Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 12,613 11,975 11,045 12,038 11,662 9,764
Change - -5.06% -7.77% 8.99% -3.12% -16.27%
Enterprise Value (EV) 1 15,453 16,557 15,042 16,938 14,509 12,709
Change - 7.14% -9.15% 12.6% -14.34% -12.4%
P/E 19.7x 12.8x 13.4x 15.6x 27x 24.2x
PBR 1.04x 0.91x 0.77x 0.8x 0.74x 0.59x
PEG - 0.3x -1.1x -2.38x -0.6x -3.78x
Capitalization / Revenue 0.5x 0.27x 0.25x 0.34x 0.39x 0.34x
EV / Revenue 0.61x 0.37x 0.34x 0.48x 0.49x 0.44x
EV / EBITDA 24.2x 12.7x 10.1x 14.3x 17.9x 19.8x
EV / EBIT 31.5x 14.2x 11x 15.9x 20.6x 23.3x
EV / FCF 14.9x -7.18x -138x -12.6x 8.42x -13.8x
FCF Yield 6.7% -13.9% -0.72% -7.91% 11.9% -7.23%
Dividend per Share 2 1.5 1.5 1.5 1.5 1.5 1.5
Rate of return 0.19% 0.2% 0.22% 0.2% 0.21% 0.25%
EPS 2 39.94 58.62 51.63 48.25 26.98 25.25
Distribution rate 3.76% 2.56% 2.91% 3.11% 5.56% 5.94%
Net sales 1 25,444 44,226 44,783 35,233 29,558 28,820
EBITDA 1 639.8 1,304 1,487 1,182 812.4 641.4
EBIT 1 491.3 1,164 1,363 1,064 703.3 546.3
Net income 1 639.3 938.3 826.4 772.3 431.9 404.2
Net Debt 1 2,841 4,582 3,998 4,900 2,847 2,945
Reference price 2 787.95 748.10 690.00 752.05 728.55 610.00
Nbr of stocks (in thousands) 16,007 16,007 16,007 16,007 16,007 16,007
Announcement Date 8/31/21 A 9/7/22 A 9/6/23 A 8/31/24 A 9/5/25 A 9/4/26 A
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 109M
18.36x2.76x9.27x3.2% 220B
30.86x7.65x16.96x1.38% 155B
24.59x3.89x13.66x2.35% 119B
64.24x4.9x43.14x0.47% 45.67B
12.43x1.86x6.36x3.72% 28.2B
20.49x2.62x13.18x1.02% 22.83B
11.01x1.26x8.16x6.67% 14.89B
19.04x3.61x9.03x3.07% 13.31B
Average 25.13x 3.57x 14.97x 2.74% 69B
Weighted average by Cap. 25.73x 4.30x 14.52x 2.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Asian Star Company Limited

Historical PBR trend

Valuation ratios - PBR - Asian Star Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Asian Star Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Asian Star Company Limited

  1. Stock Market
  2. Stocks
  3. ASTAR Stock
  4. Valuation Asian Star Company Limited