Company Valuation: Ascom Leasing & Investments Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 340.9 260.8 3,690 2,765 1,218 2,603
Change - -23.48% 1,314.67% -25.08% -55.93% 113.65%
Enterprise Value (EV) 1 378.1 248.9 3,664 2,768 1,228 2,577
Change - -34.17% 1,372.32% -24.46% -55.65% 109.94%
P/E 7.12x 5.35x 74.4x 55.7x 23.9x 49.8x
PBR 1.14x 0.75x 9.29x 6.19x 2.45x 4.73x
PEG - 2.99x 41.15x 521.32x 8.42x 21.71x
Capitalization / Revenue 3.21x 2.22x 30.9x 22.8x 9.95x 20.8x
EV / Revenue 3.56x 2.12x 30.7x 22.8x 10x 20.6x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - 0.25
Rate of return - - - - - 0.11%
EPS 2 4.087 4.16 4.235 4.24 4.36 4.46
Distribution rate - - - - - 5.61%
Net sales 1 106.2 117.7 119.5 121.2 122.4 125.2
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 47.89 48.73 49.61 49.66 51.12 52.27
Net Debt 1 37.19 -11.94 -25.49 3.683 9.317 -25.64
Reference price 2 29.10 22.27 315.00 236.00 104.00 222.20
Nbr of stocks (in thousands) 11,714 11,714 11,714 11,714 11,714 11,714
Announcement Date 9/3/21 9/6/22 10/5/23 9/6/24 9/5/25 9/8/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 25.33M
17.13x - - 1.25% 204B
11.8x2.37x3.88x1.66% 119B
22.88x15.83x - 0.76% 61.34B
34.96x4.89x16.75x-.--% 33.13B
22.68x4.95x24.52x0.08% 28.81B
7.6x1.81x3.41x1.78% 23.35B
15.8x11.33x21.25x1.26% 23.08B
26.6x3.54x10.63x-.--% 20.37B
Average 19.93x 6.39x 13.41x 0.85% 57.11B
Weighted average by Cap. 17.92x 6.25x 10.12x 1.12%

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. ASCOM Stock
  4. Valuation Ascom Leasing & Investments Limited