Company Valuation: Apcotex Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 18,475 25,259 22,845 17,254 16,277 27,786 -
Change - 36.72% -9.55% -24.48% -5.66% 70.71% -
Enterprise Value (EV) 18,641 26,331 24,044 18,531 16,277 27,786 27,786
Change - 41.25% -8.68% -22.93% -12.16% 70.71% 0%
P/E 18.7x 23.4x 42.4x 31.9x 16.1x 14.1x 19.4x
PBR 4.66x 5.31x 4.38x 3.12x 2.62x 3.64x 3.24x
PEG - 2.53x -0.8x 82.86x 0.2x 0.1x -0.7x
Capitalization / Revenue 1.93x 2.34x 2.03x 1.24x 1.13x 1.6x 1.39x
EV / Revenue 0x 0x 0x 0x 0x 1.6x 1.39x
EV / EBITDA 0x 0x 0x 0x 0x 8.95x 10.4x
EV / EBIT 0x 0x 0x 0x 0x 10.2x 13.6x
EV / FCF -0x -0x 0x 0x 0x 17.1x 63.4x
FCF Yield -1.09% -2.6% 6.97% 2.52% 9.77% 5.84% 1.58%
Dividend per Share 2 - 5.5 5.5 6.5 8 9 10
Rate of return - 1.13% 1.25% 1.95% 2.55% 1.66% 1.84%
EPS 2 19.06 20.82 10.39 10.43 19.56 38.4 28
Distribution rate - 26.4% 52.9% 62.3% 40.9% 23.4% 35.7%
Net sales 1 9,569 10,799 11,246 13,924 14,415 17,378 19,990
EBITDA 1 1,398 1,585 1,139 1,248 1,774 3,104 2,679
EBIT 1 1,257 1,433 824.1 831.9 1,126 2,726 2,043
Net income 1 988.1 1,079 538.8 540.6 1,014 1,988 1,454
Net Debt 166.2 1,072 1,199 1,277 - - -
Reference price 2 356.35 487.20 440.65 332.80 313.95 542.40 542.40
Nbr of stocks (in thousands) 51,845 51,845 51,845 51,845 51,845 51,845 -
Announcement Date 4/27/22 4/27/23 5/6/24 5/7/25 5/6/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.13x - - 1.66% 298M
37.84x5.16x20.94x1.02% 80.76B
34.08x5.18x22.06x1.87% 44.33B
25.16x2.98x15.49x2.08% 36.11B
15.28x1.59x8.8x2.74% 33.61B
39.45x7.13x18.9x1.56% 32.65B
14.43x1.38x8.56x2.21% 25.65B
41.63x10.21x30.79x2.1% 25.39B
25.18x2.72x11.06x1.79% 18.12B
7.93x2.22x4.41x3.28% 16.69B
Average 25.51x 4.28x 15.67x 2.03% 31.36B
Weighted average by Cap. 29.64x 4.54x 17.29x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Apcotex Industries Limited

Historical PBR trend

Valuation ratios - PBR - Apcotex Industries Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Apcotex Industries Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Apcotex Industries Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Apcotex Industries Limited
  1. Stock Market
  2. Stocks
  3. APCOTEXIND Stock
  4. Valuation Apcotex Industries Limited