|
Market Closed -
NSE India S.E.
07:05:07 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 3,608.00 INR | +0.40% |
|
-1.56% | -10.19% |
| 09-01 | AIA Engineering Needs to Dig Deeper for Better Margins |  |
| 08-13 | AIA Engineering Limited, Q1 2027 Earnings Call, Aug 12, 2026 |
Company Valuation: AIA Engineering Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 153,054 | 273,821 | 369,288 | 312,782 | 339,369 | 336,700 | - | - |
| Change | - | 78.91% | 34.86% | -15.3% | 8.5% | -0.79% | - | - |
| Enterprise Value (EV) 1 | 137,542 | 248,186 | 338,532 | 275,006 | 295,633 | 289,978 | 283,257 | 295,823 |
| Change | - | 80.44% | 36.4% | -18.77% | 7.5% | -1.91% | -2.32% | 4.44% |
| P/E | 24.7x | 25.9x | 32.5x | 29.6x | 26.7x | 26x | 23.7x | 21.6x |
| PBR | 3.22x | 4.81x | 5.55x | 4.52x | 4.23x | 3.69x | 3.25x | 2.85x |
| PEG | - | 0.4x | 4.31x | -4.91x | 1.3x | 13.89x | 2.37x | 2.31x |
| Capitalization / Revenue | 4.29x | 5.58x | 7.61x | 7.3x | 7.68x | 6.81x | 6.12x | 5.55x |
| EV / Revenue | 3.86x | 5.06x | 6.97x | 6.41x | 6.69x | 5.86x | 5.15x | 4.87x |
| EV / EBITDA | 20.6x | 20x | 25.4x | 23.9x | 23.5x | 21.3x | 18.9x | 18.1x |
| EV / EBIT | 23.8x | 21.6x | 27.4x | 26.3x | 25.9x | 23.4x | 20.8x | 19.8x |
| EV / FCF | -83.5x | 36.9x | 48.9x | 26.8x | 60.7x | 32.8x | 25.6x | 24x |
| FCF Yield | -1.2% | 2.71% | 2.04% | 3.73% | 1.65% | 3.05% | 3.9% | 4.17% |
| Dividend per Share 2 | 9 | 16 | 16 | 16 | 16 | 17.73 | 20.42 | 22.72 |
| Rate of return | 0.55% | 0.55% | 0.41% | 0.48% | 0.44% | 0.49% | 0.57% | 0.63% |
| EPS 2 | 65.7 | 112 | 120.4 | 113.1 | 136.1 | 138.7 | 152.5 | 166.8 |
| Distribution rate | 13.7% | 14.3% | 13.3% | 14.1% | 11.8% | 12.8% | 13.4% | 13.6% |
| Net sales 1 | 35,665 | 49,088 | 48,538 | 42,874 | 44,199 | 49,461 | 54,995 | 60,687 |
| EBITDA 1 | 6,689 | 12,406 | 13,338 | 11,492 | 12,563 | 13,589 | 14,996 | 16,353 |
| EBIT 1 | 5,767 | 11,476 | 12,335 | 10,461 | 11,436 | 12,401 | 13,628 | 14,957 |
| Net income 1 | 6,197 | 10,559 | 11,356 | 10,607 | 12,702 | 12,960 | 14,263 | 15,614 |
| Net Debt 1 | -15,512 | -25,635 | -30,756 | -37,776 | -43,736 | -46,722 | -53,443 | -40,877 |
| Reference price 2 | 1,622.70 | 2,903.10 | 3,915.25 | 3,351.70 | 3,636.60 | 3,608.00 | 3,608.00 | 3,608.00 |
| Nbr of stocks (in thousands) | 94,320 | 94,320 | 94,320 | 93,320 | 93,320 | 93,320 | - | - |
| Announcement Date | 5/25/22 | 5/25/23 | 5/14/24 | 5/23/25 | 5/26/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.92x | 5.84x | 21.24x | 0.49% | 3.53B | |
| 29.09x | 5.2x | 18.97x | 0.9% | 114B | |
| 30.89x | 4.85x | 18.34x | 1.73% | 88.09B | |
| 28.88x | 3.3x | 19.06x | 0.72% | 63.24B | |
| 40.57x | 6.34x | 27.94x | 1.88% | 59.14B | |
| 39.38x | 7.98x | 23.34x | -.--% | 57.22B | |
| 24.21x | 4.65x | 16.02x | 2.47% | 34.09B | |
| 30.15x | 3.98x | 15.02x | 0.11% | 29.31B | |
| 22.66x | 3.28x | 14.15x | 1.03% | 27.42B | |
| 20.3x | 2.48x | 10.65x | 1.84% | 21.39B | |
| Average | 29.21x | 4.79x | 18.47x | 1.12% | 49.7B | |
| Weighted average by Cap. | 30.91x | 5.02x | 19.40x | 1.14% |
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
- Stock Market
- Stocks
- AIAENG Stock
- Valuation AIA Engineering Limited
Select your edition
All financial news and data tailored to specific country editions
