Company Valuation: Astec LifeSciences Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 34,391 27,154 20,932 13,243 12,046 12,774 - -
Change - -21.04% -22.91% -36.73% -9.04% 6.04% - -
Enterprise Value (EV) 37,163 27,154 20,932 13,243 12,046 12,774 12,774 12,774
Change - -26.93% -22.91% -36.73% -9.04% 6.04% 0% 0%
P/E 38.3x 106x -44.6x -9.83x -14.3x -45.9x 52.1x 19.8x
PBR 8.68x 6.47x 5.67x 5.64x - 3.53x 3.11x 2.7x
PEG - -1.5x 0x -0x 0.3x 0.7x -0x 0x
Capitalization / Revenue 5.08x 4.32x 4.57x 3.47x - 2.28x 1.72x 1.41x
EV / Revenue 0x 0x 0x 0x - 2.28x 1.72x 1.41x
EV / EBITDA 0x 0x -0x -0x - 28.5x 12.2x 8.49x
EV / EBIT 0x 0x -0x -0x - 24.1x 16.7x 10x
EV / FCF -0x - - - - -72.2x -81.4x 50.9x
FCF Yield -2.34% - - - - -1.39% -1.23% 1.96%
Dividend per Share 2 1.5 1.5 - - - 1.5 1.25 1.25
Rate of return 0.09% 0.11% - - - 0.26% 0.22% 0.22%
EPS 2 45.85 13.04 -23.93 -68.71 -37.79 -12.5 11 28.9
Distribution rate 3.27% 11.5% - - - -12% 11.4% 4.33%
Net sales 1 6,766 6,282 4,582 3,813 - 5,595 7,409 9,082
EBITDA 1 1,541 762.5 -59.13 -662.1 - 448 1,044 1,504
EBIT 1 1,197 426 -421.7 -1,099 - 530 767 1,276
Net income 1 898.6 255.6 -469.3 -1,348 -809.2 -279 246 644.5
Net Debt 2,772 - - - - - - -
Reference price 2 1,755.25 1,385.00 1,067.45 675.25 540.60 573.25 573.25 573.25
Nbr of stocks (in thousands) 19,593 19,606 19,609 19,611 22,282 22,283 - -
Announcement Date 5/2/22 5/2/23 5/2/24 4/23/25 4/27/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-45.8x - - 0.26% 135M
35.01x3.28x14.08x0.82% 60.03B
10.46x1.26x6.28x4.9% 8.38B
15.45x1.14x5.97x1.55% 5.15B
31.11x4.53x19.25x0.6% 3.84B
Average 9.24x 2.55x 11.40x 1.63% 15.51B
Weighted average by Cap. 30.72x 2.98x 12.95x 1.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ASTEC Stock
  4. Valuation Astec LifeSciences Limited