|
Delayed
NSE India S.E.
05:11:51 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 1,421.40 INR | -0.44% |
|
+3.77% | +2.41% |
| 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 |
Company Valuation: Astral Limited
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 | 383,552 | - | - |
| Change | - | -11.64% | 48.94% | -35% | 23.55% | -10.71% | - | - |
| Enterprise Value (EV) 1 | 400,884 | 353,086 | 529,772 | 343,036 | 421,669 | 371,558 | 364,419 | 357,470 |
| Change | - | -11.92% | 50.04% | -35.25% | 22.92% | -11.88% | -1.92% | -1.91% |
| P/E | 84x | 78.6x | 97.9x | 66.4x | 80.1x | 53.3x | 42.3x | 36.8x |
| PBR | 17.4x | 13.3x | 16.8x | 9.63x | 10.6x | 8.27x | 7.12x | 6.21x |
| PEG | - | -13.39x | 5x | -16.26x | 33.23x | 1.6x | 1.6x | 2.4x |
| Capitalization / Revenue | 9.25x | 6.96x | 9.48x | 5.96x | 6.54x | 4.94x | 4.3x | 3.77x |
| EV / Revenue | 9.12x | 6.84x | 9.39x | 5.88x | 6.42x | 4.78x | 4.09x | 3.51x |
| EV / EBITDA | 53.6x | 44.9x | 57.9x | 36.3x | 39.7x | 29.2x | 23.7x | 20.4x |
| EV / EBIT | 64.5x | 58x | 73.8x | 48.8x | 54.7x | 39x | 30.4x | 25.7x |
| EV / FCF | 203x | 144x | 197x | 405x | 63.8x | 62.5x | 41.6x | 33.1x |
| FCF Yield | 0.49% | 0.7% | 0.51% | 0.25% | 1.57% | 1.6% | 2.41% | 3.03% |
| Dividend per Share 2 | 2.25 | 3.188 | 3.75 | 2.25 | 4 | 4.866 | 5.678 | 6.015 |
| Rate of return | 0.15% | 0.24% | 0.19% | 0.17% | 0.25% | 0.34% | 0.4% | 0.42% |
| EPS 2 | 18.06 | 17 | 20.33 | 19.5 | 19.97 | 26.81 | 33.72 | 38.82 |
| Distribution rate | 12.5% | 18.8% | 18.4% | 11.5% | 20% | 18.2% | 16.8% | 15.5% |
| Net sales 1 | 43,940 | 51,585 | 56,414 | 58,324 | 65,686 | 77,710 | 89,126 | 101,805 |
| EBITDA 1 | 7,485 | 7,870 | 9,157 | 9,459 | 10,619 | 12,706 | 15,355 | 17,557 |
| EBIT 1 | 6,216 | 6,089 | 7,181 | 7,025 | 7,703 | 9,529 | 11,969 | 13,932 |
| Net income 1 | 4,838 | 4,566 | 5,461 | 5,238 | 5,366 | 7,193 | 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 | 1,427.70 | 1,427.70 | 1,427.70 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 53.26x | 4.78x | 29.24x | 0.34% | 3.96B | |
| 19.5x | 1.41x | 13.48x | 1.69% | 41.6B | |
| 21.68x | 2.74x | 13.44x | 2.02% | 37.7B | |
| 11x | 0.88x | 5.7x | 3.62% | 35.46B | |
| 27.19x | 5.46x | 18.5x | 2.54% | 20.49B | |
| 23.08x | 1.96x | 14.21x | 0.64% | 20.02B | |
| 15.34x | 2.11x | 10.52x | 1.86% | 13.53B | |
| 17.1x | 2.85x | 11.75x | 1.45% | 12.61B | |
| -19.12x | 1.39x | 15.72x | 3.23% | 11.73B | |
| 20.3x | 3.2x | 10.58x | 0.63% | 9.51B | |
| Average | 18.93x | 2.68x | 14.31x | 1.8% | 20.66B | |
| Weighted average by Cap. | 17.62x | 2.30x | 12.70x | 2.07% |
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
- Stock Market
- Stocks
- ASTRAL Stock
- Valuation Astral Limited
Select your edition
All financial news and data tailored to specific country editions
