Company Valuation: Asia Pack Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 43.52 56.44 92.71 131.7 279 116.9
Change - 29.7% 64.25% 42.11% 111.8% -58.11%
Enterprise Value (EV) 1 42.81 56.19 92.6 104.9 256.6 86.79
Change - 31.26% 64.79% 13.24% 144.69% -66.18%
P/E 44.6x 29.9x 43.9x 35.7x 60x 44.1x
PBR 0.23x 0.3x 0.48x 0.44x 0.76x 0.32x
PEG - 0.3x 3.8x 0.5x 5.7x -1x
Capitalization / Revenue 29.9x 113x 178x 158x 131x 61.7x
EV / Revenue 29.4x 112x 178x 126x 121x 45.8x
EV / EBITDA -17.7x -18.7x -29.9x -30.6x -57.9x -30.5x
EV / EBIT -13.9x -15.3x -25.6x -26.5x -53.2x -27.2x
EV / FCF -48.2x -29.4x -59x -60.1x -103x -49.5x
FCF Yield -2.08% -3.4% -1.7% -1.67% -0.97% -2.02%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.37 0.7168 0.8 1.398 1.546 0.88
Distribution rate - - - - - -
Net sales 1 1.455 0.5 0.52 0.8352 2.129 1.894
EBITDA 1 -2.418 -3.007 -3.093 -3.425 -4.435 -2.849
EBIT 1 -3.087 -3.671 -3.624 -3.956 -4.822 -3.185
Net income 1 0.9798 1.89 2.112 3.686 4.077 2.328
Net Debt 1 -0.7079 -0.2486 -0.1035 -26.88 -22.43 -30.08
Reference price 2 16.50 21.40 35.15 49.95 92.75 38.85
Nbr of stocks (in thousands) 2,637 2,637 2,637 2,637 3,008 3,008
Announcement Date 8/23/21 8/23/22 9/4/23 9/4/24 9/3/25 9/2/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.77M
64.34x - - - 69.49B
13.88x4.78x12.26x3.47% 43.97B
6.2x0.93x1.93x7.99% 30.13B
21.13x4.35x17.49x1.16% 32.58B
8.85x1.56x8.67x3.98% 29.5B
16.06x3.3x15.8x2.18% 29.33B
10.91x2.15x8.31x3.85% 21.94B
6.43x2.4x4.66x-.--% 20.25B
14.57x6.72x17.66x1.49% 20.86B
Average 18.04x 3.27x 10.85x 3.01% 29.8B
Weighted average by Cap. 24.70x 3.32x 11.08x 3.18%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Asia Pack Limited

Historical PBR trend

Valuation ratios - PBR - Asia Pack Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Asia Pack Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Asia Pack Limited

  1. Stock Market
  2. Stocks
  3. ASIAPAK6 Stock
  4. Valuation Asia Pack Limited