Valuation Astral Limited

Stocks

Delayed NSE India S.E. 05:44:58 2026-09-16 EDT			5-day change	1st Jan Change
1,383.40 ^INR	+0.28%		-6.20%	-0.37%

08-14	Jefferies Adjusts Astral's Price Target to INR1,650 From INR1,570, Keeps at Hold	MT
08-12	Four Indian stocks to be added, three removed from key global index in MSCI's August rejig	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	406,451	359,134	534,904	347,680	429,572	370,630	-	-
Change	-	-11.64%	48.94%	-35%	23.55%	-13.72%	-	-
Enterprise Value (EV) ¹	400,884	353,086	529,772	343,036	421,669	358,636	351,497	344,547
Change	-	-11.92%	50.04%	-35.25%	22.92%	-14.95%	-1.99%	-1.98%
P/E	84x	78.6x	97.9x	66.4x	80.1x	51.5x	40.9x	35.5x
PBR	17.4x	13.3x	16.8x	9.63x	10.6x	7.99x	6.88x	6x
PEG	-	-13.39x	5x	-16.26x	33.23x	1.5x	1.6x	2.3x
Capitalization / Revenue	9.25x	6.96x	9.48x	5.96x	6.54x	4.78x	4.16x	3.64x
EV / Revenue	9.12x	6.84x	9.39x	5.88x	6.42x	4.62x	3.94x	3.39x
EV / EBITDA	53.6x	44.9x	57.9x	36.3x	39.7x	28.2x	22.9x	19.6x
EV / EBIT	64.5x	58x	73.8x	48.8x	54.7x	37.6x	29.4x	24.7x
EV / FCF	203x	144x	197x	405x	63.8x	60.2x	40.1x	31.9x
FCF Yield	0.49%	0.7%	0.51%	0.25%	1.57%	1.66%	2.49%	3.14%
Dividend per Share ²	2.25	3.188	3.75	2.25	4	4.769	5.678	6.015
Rate of return	0.15%	0.24%	0.19%	0.17%	0.25%	0.35%	0.41%	0.44%
EPS ²	18.06	17	20.33	19.5	19.97	26.8	33.72	38.82
Distribution rate	12.5%	18.8%	18.4%	11.5%	20%	17.8%	16.8%	15.5%
Net sales ¹	43,940	51,585	56,414	58,324	65,686	77,598	89,102	101,760
EBITDA ¹	7,485	7,870	9,157	9,459	10,619	12,701	15,353	17,550
EBIT ¹	6,216	6,089	7,181	7,025	7,703	9,528	11,971	13,932
Net income ¹	4,838	4,566	5,461	5,238	5,366	7,191	9,012	10,313
Net Debt ¹	-5,567	-6,048	-5,132	-4,644	-7,903	-11,994	-19,133	-26,082
Reference price ²	1,517.21	1,337.00	1,991.25	1,294.25	1,599.00	1,379.60	1,379.60	1,379.60
Nbr of stocks (in thousands)	267,894	268,612	268,627	268,635	268,650	268,650	-	-
Announcement Date	5/27/22	5/15/23	5/17/24	5/21/25	5/18/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASTRAL LIMITED	51.47x	4.62x	28.24x	0.35%	3.86B
GEBERIT AG	28.04x	5.61x	19.02x	2.47%	21.45B
ADVANCED DRAINAGE SYSTEMS, INC.	20.43x	3.22x	10.68x	0.63%	9.59B
RELIANCE WORLDWIDE CORPORATION LIMITED	16.74x	1.84x	9.78x	1.66%	2.3B
ZHEJIANG WEIXING NEW BUILDING MATERIALS CO., LTD.	16.28x	2.29x	11.43x	5.09%	1.92B
CHINA LESSO GROUP HOLDINGS LIMITED	5.53x	0.74x	4.78x	6.42%	1.23B
FINOLEX INDUSTRIES LIMITED	17.2x	1.55x	11.6x	2.6%	975M
ERA CO., LTD.	42.11x	-	-	-	687M
Average	24.73x	2.84x	13.65x	2.75%	5.25B
Weighted average by Cap.	26.62x	4.36x	16.48x	2.04%