Company Valuation: Asia Pack Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 51.43 43.52 56.44 92.71 131.7 279
Change - -15.38% 29.7% 64.25% 42.11% 111.8%
Enterprise Value (EV) 1 51.21 42.81 56.19 92.6 104.9 256.6
Change - -16.4% 31.26% 64.79% 13.24% 144.69%
P/E 23.5x 44.6x 29.9x 43.9x 35.7x 60x
PBR 0.28x 0.23x 0.3x 0.48x 0.44x 0.76x
PEG - -0.8x 0.3x 3.8x 0.5x 5.7x
Capitalization / Revenue 53.6x 29.9x 113x 178x 158x 131x
EV / Revenue 53.3x 29.4x 112x 178x 126x 121x
EV / EBITDA -11.5x -17.7x -18.7x -29.9x -30.6x -57.9x
EV / EBIT -9.95x -13.9x -15.3x -25.6x -26.5x -53.2x
EV / FCF -0.71x -48.2x -29.4x -59x -60.1x -103x
FCF Yield -140% -2.08% -3.4% -1.7% -1.67% -0.97%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.8284 0.37 0.7168 0.8 1.398 1.546
Distribution rate - - - - - -
Net sales 1 0.96 1.455 0.5 0.52 0.8352 2.129
EBITDA 1 -4.442 -2.418 -3.007 -3.093 -3.425 -4.434
EBIT 1 -5.149 -3.087 -3.671 -3.624 -3.956 -4.822
Net income 1 2.185 0.9798 1.89 2.112 3.686 4.077
Net Debt 1 -0.2218 -0.7079 -0.2486 -0.1035 -26.88 -22.43
Reference price 2 19.50 16.50 21.40 35.15 49.95 92.75
Nbr of stocks (in thousands) 2,637 2,637 2,637 2,637 2,637 3,008
Announcement Date 8/28/20 8/23/21 8/23/22 9/4/23 9/4/24 9/3/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.73M
15.12x4.83x12.98x3.35% 43.02B
8.99x1.53x8x3.95% 31.08B
18.21x4.03x16.43x1.35% 27.8B
5.54x0.73x1.56x8.99% 26.76B
13.54x3.04x14.65x2.6% 24.64B
8.15x0.9x3.29x2.74% 20.84B
10.6x2.06x9.6x4.19% 20.07B
13.56x6.58x17.59x1.57% 19.63B
10.32x1.66x14.33x3.66% 18.8B
Average 11.56x 2.82x 10.94x 3.6% 23.26B
Weighted average by Cap. 11.87x 2.93x 10.93x 3.65%

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. ASIAPAK6 Stock
  4. Valuation Asia Pack Limited