Company Valuation: Aartech Solonics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 261.2 436.3 709.5 1,632 1,667 1,107
Change - 67.03% 62.62% 130% 2.13% -33.57%
Enterprise Value (EV) 1 198.5 352.5 661.7 1,560 1,582 1,040
Change - 77.53% 87.75% 135.78% 1.41% -34.29%
P/E 103x 15.9x 38.3x 124x 60.3x 27.9x
PBR 1.04x 1.59x 2.47x 5.53x 5.3x 3.15x
PEG - 0x -1.2x -4.3x 1x 0.6x
Capitalization / Revenue 2.38x 2.67x 3.27x 4.98x 4.58x 2.71x
EV / Revenue 1.81x 2.16x 3.05x 4.76x 4.35x 2.54x
EV / EBITDA 41.8x 13.8x 38.8x 176x 63.6x 14.1x
EV / EBIT 206x 15.9x 49.9x 346x 78.5x 15.1x
EV / FCF -32.5x 29.8x -11.8x 92.3x -75.9x -52.7x
FCF Yield -3.08% 3.36% -8.47% 1.08% -1.32% -1.9%
Dividend per Share 2 0.1111 0.1667 0.1667 0.0833 0.125 0.125
Rate of return 1.35% 1.21% 0.75% 0.16% 0.24% 0.36%
EPS 2 0.08 0.8633 0.5833 0.4133 0.87 1.25
Distribution rate 139% 19.3% 28.6% 20.2% 14.4% 10%
Net sales 1 109.6 163.4 216.9 327.4 363.5 408.8
EBITDA 1 4.752 25.54 17.07 8.873 24.86 73.88
EBIT 1 0.9635 22.1 13.27 4.512 20.16 69.01
Net income 1 2.578 27.98 18.58 13.15 27.64 39.7
Net Debt 1 -62.69 -83.86 -47.8 -71.7 -84.42 -67.56
Reference price 2 8.22 13.73 22.33 51.37 52.46 34.85
Nbr of stocks (in thousands) 31,770 31,770 31,770 31,770 31,770 31,770
Announcement Date 6/15/21 5/12/22 9/6/23 9/5/24 9/5/25 9/5/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.11M
25.28x4.6x21.45x1.2% 179B
140.76x20.64x94.86x-.--% 85.16B
128.46x2.99x31.88x-.--% 38.49B
25.36x2.12x13.09x2.71% 33.05B
24.86x2.16x14.1x3.67% 29.7B
16x2.06x12.21x2.68% 24.38B
58.35x4.92x36.89x0.53% 23.15B
33.28x3.66x21.71x0.37% 19.26B
44.3x3.26x30.65x0.5% 15.29B
Average 55.18x 5.16x 30.76x 1.29% 44.77B
Weighted average by Cap. 58.29x 6.96x 35.83x 1.13%

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. 542580 Stock
  4. Valuation Aartech Solonics Limited