Projected Income Statement: Action Construction Equipment Limited

Forecast Balance Sheet: Action Construction Equipment Limited

Fiscal Period: March 2022 2023 2024 2025 2027 2028
Net Debt - - - - - -
Change - - - - - -
Announcement Date 5/23/22 5/30/23 5/21/24 5/26/25 - -
Estimates

Cash Flow Forecast: Action Construction Equipment Limited

Fiscal Period: March 2022 2023 2024 2025 2027 2028
CAPEX 1 377.7 738.8 1,750 2,210 1,990 1,990
Change - 95.62% 136.93% 26.25% - 0%
Free Cash Flow (FCF) 1 711.9 2,004 - 1,910 - -
Change - 181.48% - - - -
Announcement Date 5/23/22 5/30/23 5/21/24 5/26/25 - -
1INR in Million
Estimates

Forecast Financial Ratios: Action Construction Equipment Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) 9.29% 10.23% 13.84% 15.2% - 15.38% 15.71%
EBIT Margin (%) 8.35% 9.4% - 14.35% - - -
EBT Margin (%) 8.43% 10.82% 14.89% 16.5% - - -
Net margin (%) 6.44% 7.95% 11.26% 12.3% - - -
FCF margin (%) 4.37% 9.28% - 5.74% - - -
FCF / Net Income (%) 67.79% 116.77% - 46.67% - - -

Profitability

       
ROA - - - - - - -
ROE 16.44% 20.52% 30.55% 25.34% - 19.4% 18.7%

Financial Health

       
Leverage (Debt/EBITDA) - - - - - - -
Debt / Free cash flow - - - - - - -

Capital Intensity

       
CAPEX / Current Assets (%) 2.32% 3.42% 6.01% 6.64% - 5.28% 4.61%
CAPEX / EBITDA (%) 24.94% 33.44% 43.41% 43.7% - 34.32% 29.35%
CAPEX / FCF (%) 53.05% 36.87% - 115.72% - - -

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 0.6 1 2 2 - 2.6 3.3
Change - 66.67% 100% 0% - - 26.92%
Book Value Per Share 1 63.33 77.27 103.3 135.6 - 208.2 252
Change - 22.02% 33.63% 31.3% - - 21.04%
EPS 1 9.02 14.41 27.56 34.37 34.87 38.8 -
Change - 59.76% 91.26% 24.71% 1.45% 11.27% -
Nbr of stocks (in thousands) 119,083 119,083 119,083 119,009 119,001 119,020 119,020
Announcement Date 5/23/22 5/30/23 5/21/24 5/26/25 5/20/26 - -
1INR
Estimates
2027 *2028 *
P/E 29x -
PBR 5.41x 4.47x
EV / Sales 3.55x 3.1x
Yield 0.23% 0.29%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
1,125.40INR
Average target price
1,339.50INR
Spread / Average Target
+19.02%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ACE Stock
  4. Financials Action Construction Equipment Limited