AETHER INDUSTRIES LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 926.9 INR | +0.65% |
|
+1.99% | +4.46% |
| 07-01 | Aether Industries Commissions 5MW Solar Power Plant | MT |
| 05-23 | Aether Industries to Restart Operations at Manufacturing Unit in Gujarat, India; Shares Jump 3% | MT |
Valuation
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 116,611 | 122,861 | - | - |
| Enterprise Value (EV) 1 | 116,611 | 103,522 | 122,861 | 122,861 |
| P/E ratio | 89.5 x | 126 x | 71 x | 48.3 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 17.9 x | 17.3 x | 13.3 x | 9.24 x |
| EV / Revenue | 17.9 x | 17.3 x | 13.3 x | 9.24 x |
| EV / EBITDA | 62.6 x | 78.3 x | 48.1 x | 31.8 x |
| EV / FCF | -28.6 x | -482 x | -57.6 x | -23.6 x |
| FCF Yield | -3.5% | -0.21% | -1.74% | -4.23% |
| Price to Book | 9.41 x | 5.82 x | 5.53 x | 4.96 x |
| Nbr of stocks (in thousands) | 124,511 | 132,550 | - | - |
| Reference price 2 | 936.6 | 926.9 | 926.9 | 926.9 |
| Announcement Date | 23-05-06 | 24-05-22 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 6,511 | 5,982 | 9,246 | 13,296 |
| EBITDA 1 | 1,862 | 1,322 | 2,552 | 3,866 |
| EBIT 1 | 1,630 | 925.8 | 1,911 | 2,893 |
| Operating Margin | 25.04% | 15.48% | 20.67% | 21.76% |
| Earnings before Tax (EBT) 1 | 1,745 | 1,095 | 2,288 | 3,316 |
| Net income 1 | 1,304 | 824.9 | 1,731 | 2,550 |
| Net margin | 20.03% | 13.79% | 18.72% | 19.17% |
| EPS 2 | 10.47 | 6.220 | 13.05 | 19.20 |
| Free Cash Flow 1 | -4,080 | -255 | -2,133 | -5,196 |
| FCF margin | -62.66% | -3.9% | -23.07% | -39.08% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 23-05-06 | 24-05-22 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | - | 1,774 | 1,330 | 1,327 |
| EBITDA 1 | - | 518.5 | 348 | 265.7 |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | 430 | 382 | - |
| Net income 1 | 298.1 | 315.5 | 286 | - |
| Net margin | - | 17.78% | 21.5% | - |
| EPS 2 | 2.250 | 2.500 | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 23-07-26 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | -4,080 | -255 | -2,133 | -5,196 |
| ROE (net income / shareholders' equity) | 10.5% | 7.2% | 7.93% | 10.7% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | 99.60 | 159.0 | 168.0 | 187.0 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | 4,014 | 2,372 | 3,857 | 4,250 |
| Capex / Sales | 61.66% | 36.31% | 41.71% | 31.96% |
| Announcement Date | 23-05-06 | 24-05-22 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
926.9
INR
Average target price
1,046
INR
Spread / Average Target
+12.90%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +4.46% | 1.46B | |
| +18.91% | 67.35B | |
| -4.82% | 45.56B | |
| +23.97% | 44.14B | |
| +38.09% | 28.89B | |
| +10.06% | 19.28B | |
| +14.01% | 17.32B | |
| -25.35% | 14.85B | |
| -13.27% | 14.72B | |
| -29.84% | 12.07B |
- Stock Market
- Equities
- AETHER Stock
- Financials Aether Industries Limited
