APTUS VALUE HOUSING FINANCE INDIA LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 319.2 INR | +0.33% |
|
-1.21% | -0.19% |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 169,225 | 120,972 | 158,708 | - | - |
| Enterprise Value (EV) 1 | 169,225 | 120,972 | 154,242 | 158,708 | 158,708 |
| P/E ratio | 45.2 x | 24.1 x | 25.3 x | 21.1 x | 17.1 x |
| Yield | - | 0.82% | 1.09% | 1.36% | 1.55% |
| Capitalization / Revenue | 27 x | 14.3 x | 15.1 x | 12.5 x | 10.1 x |
| EV / Revenue | 27 x | 14.3 x | 15.1 x | 12.5 x | 10.1 x |
| EV / EBITDA | - | - | - | - | - |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | 5.8 x | 3.62 x | 4.19 x | 3.69 x | 3.18 x |
| Nbr of stocks (in thousands) | 496,918 | 498,030 | 498,924 | - | - |
| Reference price 2 | 340.6 | 242.9 | 318.1 | 318.1 | 318.1 |
| Announcement Date | 22-05-05 | 23-05-04 | 24-05-03 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 6,263 | 8,446 | 10,248 | 12,701 | 15,787 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | 5,145 | 2,105 | 8,223 | 10,098 | 12,471 |
| Operating Margin | - | 82.15% | 24.92% | 80.24% | 79.5% | 79% |
| Earnings before Tax (EBT) 1 | - | 4,800 | 1,764 | 7,932 | 9,766 | 12,036 |
| Net income 1 | 2,669 | 3,701 | 5,030 | 6,119 | 7,524 | 9,267 |
| Net margin | - | 59.1% | 59.56% | 59.71% | 59.23% | 58.7% |
| EPS 2 | - | 7.530 | 10.08 | 12.21 | 15.09 | 18.59 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 2.000 | 3.465 | 4.332 | 4.917 |
| Announcement Date | 21-09-08 | 22-05-05 | 23-05-04 | 24-05-03 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | 1,826 | 1,932 | 2,058 | 2,156 | 2,300 | - | - | 2,648 | 2,763 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 1,405 | 1,548 | 1,618 | 1,657 | 1,762 | 1,841 | 1,859 | 1,968 | 2,084 | 2,206 |
| Operating Margin | - | - | 84.75% | 83.76% | 80.51% | 81.74% | 80.04% | - | - | 78.7% | 79.83% |
| Earnings before Tax (EBT) 1 | - | 1,312 | 1,443 | 1,523 | 1,566 | 1,684 | 1,764 | 1,834 | 1,860 | 2,003 | 2,107 |
| Net income 1 | 852.6 | 1,015 | 1,099 | 1,188 | 1,233 | 1,256 | 1,353 | 1,423 | 1,479 | 1,560 | 1,635 |
| Net margin | - | - | 60.16% | 61.52% | 59.92% | 58.25% | 58.81% | - | - | 58.91% | 59.16% |
| EPS 2 | - | - | - | 2.380 | 2.470 | 2.520 | 2.710 | 2.850 | 2.850 | 3.100 | 3.267 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-10-29 | 22-01-29 | 22-05-05 | 22-08-05 | 22-11-08 | 23-02-02 | 23-05-04 | 23-08-01 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 15.1% | 16.1% | 17.1% | 18.6% | 19.8% |
| ROA (Net income/ Total Assets) | - | 7.26% | 7.82% | 7.47% | 7.28% | 6.99% |
| Assets 1 | - | 51,019 | 64,301 | 81,518 | 103,334 | 132,509 |
| Book Value Per Share 2 | - | 58.70 | 67.10 | 76.00 | 86.30 | 100.0 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 21-09-08 | 22-05-05 | 23-05-04 | 24-05-03 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
318.1
INR
Average target price
390.2
INR
Spread / Average Target
+22.68%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -0.19% | 1.9B | |
| -7.51% | 84.21B | |
| -8.20% | 20.61B | |
| +12.98% | 14.45B | |
| +37.38% | 8.44B | |
| -7.36% | 6.85B | |
| +2.34% | 4.61B | |
| +18.21% | 4.12B | |
| -0.13% | 2.76B | |
| -16.33% | 2.72B |
- Stock Market
- Equities
- APTUS Stock
- Financials Aptus Value Housing Finance India Limited
