Company Valuation: Ansal Properties & Infrastructure Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Market Cap 1 1,766 557.2 924 2,109 1,793 1,421
Change - -68.45% 65.82% 128.28% -15% -20.72%
Enterprise Value (EV) 1 15,826 9,939 9,210 9,638 6,855 5,808
Change - -37.2% -7.34% 4.65% -28.87% -15.27%
P/E -1.26x -0.23x -1.52x -2.58x -0.42x -3.24x
PBR 0.9x -0.49x -0.52x -0.82x -0.3x -0.22x
PEG - -0x 0x -0.1x -0x 0x
Capitalization / Revenue 0.22x 0.05x 0.11x 0.28x 0.23x 0.24x
EV / Revenue 1.95x 0.89x 1.09x 1.26x 0.89x 0.97x
EV / EBITDA 27.1x -82.5x 443x -35.9x -1.43x -80.2x
EV / EBIT 44.5x -26.8x -44.2x -18.8x -1.35x -14.6x
EV / FCF 1.11x 1.94x 6.95x 13.4x 3.43x 8.14x
FCF Yield 89.9% 51.6% 14.4% 7.45% 29.2% 12.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -8.91 -15.32 -3.853 -5.2 -26.89 -2.791
Distribution rate - - - - - -
Net sales 1 8,117 11,175 8,455 7,649 7,701 5,975
EBITDA 1 583.8 -120.5 20.79 -268.8 -4,782 -72.44
EBIT 1 355.7 -370.2 -208.6 -512 -5,074 -397.2
Net income 1 -1,402 -2,412 -606.5 -818.6 -4,233 -439.2
Net Debt 1 14,059 9,382 8,286 7,529 5,063 4,387
Reference price 2 11.220 3.540 5.870 13.400 11.390 9.030
Nbr of stocks (in thousands) 157,405 157,405 157,405 157,405 157,405 157,405
Announcement Date 9/6/19 9/6/20 9/6/21 9/6/22 4/10/24 9/6/24
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.16x4.58x12.32x3.58% 40.31B
5.77x0.78x1.64x8.58% 28.06B
17.85x3.95x15.88x1.37% 27.45B
8.06x1.44x7.92x4.39% 26.93B
13.72x3.07x14.71x2.55% 25.24B
8.1x0.9x3.27x2.76% 20.71B
10.32x2.03x8.35x4.07% 20.76B
13.01x6.39x16.79x1.67% 18.58B
38.59x14.1x35.5x3.08% 18.63B
Average 14.40x 4.14x 12.93x 3.56% 25.18B
Weighted average by Cap. 13.80x 3.85x 12.25x 3.68%

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. ANSALAPI Stock
  4. ANSALAPI Stock
  5. Valuation Ansal Properties & Infrastructure Limited