Company Valuation: AVON MOLD

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 169.9 124.5 620.4 1,249 1,057 1,927
Change - -26.72% 398.43% 101.38% -15.38% 82.27%
Enterprise Value (EV) 1 190.2 154.3 689.2 1,349 1,200 1,687
Change - -18.89% 346.71% 95.77% -11.05% 40.61%
P/E 15x 6.87x 20.8x 30.1x 26.2x 52.4x
PBR 1.28x 0.82x 3x 5.03x 3.66x 2.27x
PEG - 0.1x 0.3x 0.8x -9.36x -1.7x
Capitalization / Revenue 0.39x 0.23x 0.96x 1.56x 1.13x 2.46x
EV / Revenue 0.43x 0.29x 1.06x 1.69x 1.29x 2.15x
EV / EBITDA 5.94x 3.85x 12.5x 15.9x 12.7x 17.9x
EV / EBIT 10.9x 5.89x 16.2x 20.3x 18.1x 30.7x
EV / FCF 111x -11.6x -14.7x -30.6x -21.8x -10.9x
FCF Yield 0.9% -8.59% -6.81% -3.27% -4.6% -9.21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1126 0.1796 0.295 0.4115 0.4 0.276
Distribution rate - - - - - -
Net sales 1 440.7 532.7 647.4 800.1 933.7 783.2
EBITDA 1 32 40.08 55.3 84.62 94.24 94.24
EBIT 1 17.47 26.17 42.49 66.44 66.4 55.03
Net income 1 11.35 18.12 29.76 41.51 40.37 30.42
Net Debt 1 20.34 29.81 68.79 99.84 142.9 -239.4
Reference price 2 1.684 1.234 6.150 12.385 10.480 14.476
Nbr of stocks (in thousands) 100,874 100,874 100,874 100,874 100,874 133,111
Announcement Date 8/21/20 A 8/20/21 A 9/5/22 A 9/8/23 A 9/7/24 A 9/6/25 A
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.4x2.32x12.75x1.06% 13.52B
10.06x0.87x5.98x6.05% 2.99B
5.66x0.34x4.73x3.62% 1.5B
10.15x1.94x6.58x1.9% 1.48B
16.66x - - - 1.35B
15.29x - - 8.9% 1.24B
9.53x0.98x5.32x7.73% 1.18B
Average 12.82x 1.29x 7.07x 4.88% 3.32B
Weighted average by Cap. 17.59x 1.86x 10.32x 2.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA