Company Valuation: Archit Organosys Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 87.12 371.8 801.3 1,239 887.7 767.3
Change - 326.72% 115.55% 54.65% -28.37% -13.57%
Enterprise Value (EV) 1 404 640.9 1,088 1,502 1,110 1,039
Change - 58.62% 69.7% 38.12% -26.1% -6.37%
P/E -10.9x 7.43x 9.73x 10.9x 27.1x 15.2x
PBR 0.26x 0.92x 1.54x 2.01x 1.38x 1.11x
PEG - -0x 0.5x 0.3x -0.4x 0.3x
Capitalization / Revenue 0.11x 0.39x 0.59x 0.97x 0.78x 0.61x
EV / Revenue 0.53x 0.68x 0.8x 1.18x 0.98x 0.83x
EV / EBITDA 10.7x 5.96x 6.61x 7.93x 16.6x 8.04x
EV / EBIT 48.6x 8.38x 8.75x 10.2x 92.4x 14.5x
EV / FCF -18x 31.5x -18x -138x -166x -12.3x
FCF Yield -5.57% 3.17% -5.56% -0.72% -0.6% -8.15%
Dividend per Share 2 - 0.5 0.75 0.5 - 0.5
Rate of return - 2.02% 1.92% 0.83% - 1.34%
EPS 2 -0.5333 3.333 4.011 5.53 1.596 2.46
Distribution rate - 15% 18.7% 9.04% - 20.3%
Net sales 1 766.9 945.1 1,367 1,278 1,132 1,257
EBITDA 1 37.61 107.6 164.6 189.4 66.79 129.2
EBIT 1 8.305 76.48 124.4 146.7 12.01 71.71
Net income 1 -8.011 50.06 82.32 113.5 32.76 50.51
Net Debt 1 316.9 269.1 286.2 262.8 222.2 271.9
Reference price 2 5.80 24.75 39.05 60.39 43.26 37.39
Nbr of stocks (in thousands) 15,021 15,021 20,521 20,521 20,521 20,521
Announcement Date 9/7/20 8/23/21 8/13/22 8/10/23 8/16/24 9/2/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.04M
28.36x4.36x14.06x2.03% 128B
16.18x4.8x33.14x2.44% 42.68B
52.24x1.39x8.83x6.01% 41.44B
12.51x1.21x6.89x2.44% 34.28B
10.57x3.11x7.7x4.18% 24.52B
6.49x0.85x5.63x4.57% 18.92B
15.92x - - - 18.47B
68.73x12.22x45.27x0.08% 17.58B
27.19x2.36x13.38x0.45% 16.01B
Average 26.47x 3.79x 16.86x 2.78% 34.18B
Weighted average by Cap. 27.01x 3.73x 15.83x 2.77%

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. ARCHITORG6 Stock
  4. Valuation Archit Organosys Limited