Company Valuation: Aries Agro Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,005 1,777 1,925 3,148 3,290 4,217
Change - 76.78% 8.31% 63.55% 4.52% 28.18%
Enterprise Value (EV) 1 2,426 2,893 2,903 3,859 3,469 4,337
Change - 19.22% 0.36% 32.92% -10.11% 25.02%
P/E 5.6x 13.4x 11.2x 16.2x 9.67x 9.84x
PBR 0.48x 0.79x 0.79x 1.21x 1.14x 1.26x
PEG - -0.5x 0.4x 1.2x 0.1x 0.4x
Capitalization / Revenue 0.26x 0.4x 0.41x 0.61x 0.53x 0.57x
EV / Revenue 0.64x 0.66x 0.61x 0.75x 0.56x 0.59x
EV / EBITDA 4.4x 6.52x 6.6x 7.31x 5.37x 5.92x
EV / EBIT 4.63x 7.06x 7.27x 8.09x 6x 6.65x
EV / FCF 17.3x 9.83x 32.9x 15.1x 7.8x -37.7x
FCF Yield 5.78% 10.2% 3.04% 6.63% 12.8% -2.65%
Dividend per Share 2 0.8 0.8 1 1 1.2 1.5
Rate of return 1.03% 0.59% 0.68% 0.41% 0.47% 0.46%
EPS 2 13.81 10.22 13.17 14.94 26.16 32.95
Distribution rate 5.79% 7.83% 7.59% 6.69% 4.59% 4.55%
Net sales 1 3,815 4,400 4,722 5,165 6,222 7,401
EBITDA 1 551.5 443.7 440 528 646.3 732.8
EBIT 1 524.4 409.6 399.3 476.9 577.9 652
Net income 1 179.6 132.9 171.3 194.3 340.2 428.5
Net Debt 1 1,421 1,116 978.4 711.2 178.8 119.5
Reference price 2 77.30 136.65 148.00 242.05 253.00 324.30
Nbr of stocks (in thousands) 13,004 13,004 13,004 13,004 13,004 13,004
Announcement Date 8/26/21 9/2/22 8/30/23 8/28/24 8/26/25 9/2/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 68.51M
15.52x1.59x7.07x3.07% 33.92B
10.97x3.54x6.17x3.63% 18.34B
7.92x2.25x4.64x1.84% 17.46B
19.73x3.85x13.37x6.16% 14.71B
8.47x0.82x4.57x6.09% 10.82B
14.51x0.93x4.6x - 7.94B
Average 12.85x 2.16x 6.74x 4.16% 14.75B
Weighted average by Cap. 13.21x 2.24x 6.94x 3.77%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Aries Agro Limited

Historical PBR trend

Valuation ratios - PBR - Aries Agro Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Aries Agro Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Aries Agro Limited

  1. Stock Market
  2. Stocks
  3. ARIES Stock
  4. Valuation Aries Agro Limited