Company Valuation: Artificial Electronics Intelligent Material Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 2.987 3.758 3.588 5.014 23.32 3,746
Change - 25.81% -4.52% 39.75% 365.01% 15,966.53%
Enterprise Value (EV) 1 4.87 0.9717 0.2429 7.448 20.25 3,450
Change - -80.05% -75% 2,965.9% 171.94% 16,935.24%
P/E -0.99x -2.54x -2.38x -0.96x 13.5x 64.4x
PBR 0.36x 0.25x 0.6x 6.25x 9.2x 11.9x
PEG - 0x -0x -0x -0x 1x
Capitalization / Revenue 4.98x 6.26x - - 0.96x 14.4x
EV / Revenue 8.12x 1.62x - - 0.83x 13.2x
EV / EBITDA - - - - - -
EV / EBIT -1.42x -0.75x -0.14x -1.43x 9.07x 115x
EV / FCF -48.8x -1.2x -0.48x - - -1,903x
FCF Yield -2.05% -83.4% -208% - - -0.05%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.657 -0.6547 -1.331 -4.61 1.529 3.43
Distribution rate - - - - - -
Net sales 1 0.6 0.6 - - 24.3 261
EBITDA - - - - 2.394 30.27
EBIT 1 -3.438 -1.29 -1.705 -5.218 2.233 30.09
Net income 1 -2.871 -0.741 -1.507 -5.212 1.731 28.3
Net Debt 1 1.883 -2.786 -3.345 2.434 -3.062 -295.8
Reference price 2 2.64 1.66 3.17 4.43 20.60 220.80
Nbr of stocks (in thousands) 1,132 2,264 1,132 1,132 1,132 16,966
Announcement Date 8/31/20 7/5/21 3/27/23 9/6/23 8/29/24 6/19/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.26M
22.52x8.66x14.39x0.94% 2,901B
95.85x38.68x64.67x-.--% 310B
122.06x38.96x123.24x0.14% 125B
82.92x16.67x36.22x-.--% 103B
476x20.26x81.59x-.--% 92.68B
161.55x9.42x23.28x-.--% 83.71B
34.14x1.8x14.06x-.--% 63.27B
139.06x5.43x27.23x-.--% 47.34B
-36.68x4.91x23.54x-.--% 39.67B
Average 121.94x 16.09x 45.36x 0.12% 376.55B
Weighted average by Cap. 48.80x 12.46x 24.85x 0.73%

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. DATASOFT Stock
  4. Valuation Artificial Electronics Intelligent Material Limited