Company Valuation: Aptech Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 3,357 7,579 14,076 14,129 13,431 6,782
Change - 125.78% 85.72% 0.37% -4.94% -49.5%
Enterprise Value (EV) 1 3,557 7,084 13,235 12,603 11,791 5,547
Change - 99.14% 86.82% -4.78% -6.45% -52.95%
P/E Ratio 25.2x 62.4x 28.3x 20.9x 46.2x 35.5x
PBR 1.3x 4.56x 6.71x 5.51x 5.17x 2.7x
PEG - -6.42x 0x 0.6x -0.8x -1x
Capitalization / Revenue 1.55x 8.52x 6.23x 3.09x 3.07x 1.47x
EV / Revenue 1.64x 7.96x 5.85x 2.76x 2.7x 1.21x
EV / EBITDA 16.5x 37.2x 34.6x 16.9x 30.4x 21x
EV / EBIT 25x 57.1x 40.2x 18.2x 35.7x 27.1x
EV / FCF -89.8x 10.9x 49.4x 10.6x -42.5x 27.3x
FCF Yield -1.11% 9.18% 2.02% 9.42% -2.35% 3.66%
Dividend per Share 2 3.214 1.607 3.571 4.286 4.5 4.5
Rate of return 5.39% 1.21% 1.47% 1.76% 1.94% 3.85%
EPS 2 2.364 2.135 8.579 11.66 5.009 3.29
Distribution rate 136% 75.3% 41.6% 36.8% 89.8% 137%
Net sales 1 2,168 889.6 2,261 4,569 4,368 4,601
EBITDA 1 215 190.5 382.8 743.6 387.4 264
EBIT 1 142.3 124 329.1 692.3 329.9 204.4
Net income 1 135.1 122.6 494.4 676.9 290.4 190.8
Net Debt 1 200.6 -494.5 -840.9 -1,526 -1,640 -1,235
Reference price 2 59.64 133.11 243.18 243.68 231.60 116.94
Nbr of stocks (in thousands) 56,283 56,939 57,883 57,980 57,991 58,000
Announcement Date 6/23/20 6/7/21 7/8/22 8/28/23 8/29/24 8/25/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 69.97M
50.61x - - - 2.16B
32.98x5.29x18.04x-.--% 1.89B
59.02x - - - 1.46B
9.05x1.13x2.88x7.49% 1.29B
16.91x - - 5.23% 988M
14.1x1.02x4.93x4.19% 418M
Average 30.44x 2.48x 8.62x 4.23% 1.18B
Weighted average by Cap. 35.61x 3.30x 11.09x 3.61%

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. APTECHT Stock
  4. Valuation Aptech Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!