Company Valuation: AvenuesAI Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 62,827 51,570 37,786 94,502 46,018 57,557 - -
Change - -17.92% -26.73% 150.1% -51.3% 25.08% - -
Enterprise Value (EV) 62,827 51,570 37,786 94,502 46,018 57,557 57,557 57,557
Change - -17.92% -26.73% 150.1% -51.3% 25.08% 0% 0%
P/E 91.2x 62.4x 28.3x 60.9x 19.7x - 20.7x 15x
PBR 2.18x 1.75x 1.2x 2.75x 1.24x 0.98x - -
PEG - 3.2x 0.5x 5.1x 0.4x - - 0.4x
Capitalization / Revenue 9.29x 3.99x 1.93x 2.98x 1.15x 0.57x 0.83x 0.72x
EV / Revenue 0x 0x 0x 0x 0x 0.78x 0.83x 0.72x
EV / EBITDA 0x 0x 0x 0x 0x 16x - -
EV / EBIT 0x 0x 0x 0x 0x 19.9x - -
EV / FCF - - - 0x -0x -16.8x 51.6x 30.2x
FCF Yield - - - 4.53% -6.61% 4.2% 1.94% 3.31%
Dividend per Share 2 - - - 0.05 - 0.1 - 0.1
Rate of return - - - 0.15% - 0.6% - 0.6%
EPS 2 0.26 0.31 0.5 0.56 0.84 - 0.8 1.1
Distribution rate - - - 8.93% - - - 9.09%
Net sales 1 6,760 12,939 19,623 31,711 39,926 81,158 69,213 80,121
EBITDA 1 1,329 1,529 1,796 2,506 3,034 3,552 - -
EBIT 1 854.3 902.9 1,180 1,819 2,330 2,784 - -
Net income 1 702.5 836.5 1,363 1,581 2,254 2,790 - -
Net Debt - - - - - - - -
Reference price 2 23.70 19.35 14.17 34.12 16.57 16.53 16.53 16.53
Nbr of stocks (in thousands) 2,650,922 2,665,125 2,666,596 2,769,690 2,777,184 3,484,109 - -
Announcement Date 5/27/21 A 5/9/22 A 5/25/23 A 5/16/24 A 5/26/25 A 5/29/26 A - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 0.6% 608M
50.4x15.61x30.71x-.--% 86.13B
19.11x3.84x9.07x1.57% 83.13B
21.95x5.73x11x-.--% 30.01B
59.14x5.35x18.64x-.--% 24.46B
39.46x20.84x33.66x2.12% 24.29B
5.94x2.93x6.82x4.22% 22.31B
7.2x - - 8.29% 16.43B
77.12x4.6x22.21x-.--% 16.32B
12.2x-0.4x-0.69x-.--% 14.62B
Average 32.50x 7.31x 16.43x 1.68% 31.83B
Weighted average by Cap. 33.62x 8.66x 18.28x 1.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CCAVENUE Stock
  4. Valuation AvenuesAI Limited