Valuation Astral Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:02:28 2026-09-04 EDT			5-day change	1st Jan Change
1,504.80 ^INR	+1.46%		-1.96%	+8.33%

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	401,068	-	-
Change	-	-11.64%	48.94%	-35%	23.55%	-6.64%	-	-
Enterprise Value (EV) ¹	400,884	353,086	529,772	343,036	421,669	389,074	381,935	374,986
Change	-	-11.92%	50.04%	-35.25%	22.92%	-7.73%	-1.83%	-1.82%
P/E	84x	78.6x	97.9x	66.4x	80.1x	55.7x	44.3x	38.5x
PBR	17.4x	13.3x	16.8x	9.63x	10.6x	8.64x	7.44x	6.5x
PEG	-	-13.39x	5x	-16.26x	33.23x	1.6x	1.7x	2.5x
Capitalization / Revenue	9.25x	6.96x	9.48x	5.96x	6.54x	5.17x	4.5x	3.94x
EV / Revenue	9.12x	6.84x	9.39x	5.88x	6.42x	5.01x	4.29x	3.68x
EV / EBITDA	53.6x	44.9x	57.9x	36.3x	39.7x	30.6x	24.9x	21.4x
EV / EBIT	64.5x	58x	73.8x	48.8x	54.7x	40.8x	31.9x	26.9x
EV / FCF	203x	144x	197x	405x	63.8x	65.3x	43.6x	34.7x
FCF Yield	0.49%	0.7%	0.51%	0.25%	1.57%	1.53%	2.3%	2.88%
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%	0.32%	0.38%	0.4%
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	77,596	89,117	101,760
EBITDA ¹	7,485	7,870	9,157	9,459	10,619	12,701	15,356	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	7,216	9,056	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	1,492.90	1,492.90	1,492.90
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.($)
GEBERIT AG	29.12x	5.83x	19.84x	2.37%	22.52B
ADVANCED DRAINAGE SYSTEMS, INC.	21.81x	3.41x	11.3x	0.59%	10.24B
ASTRAL LIMITED	55.7x	5.01x	30.63x	0.32%	4.25B
RELIANCE WORLDWIDE CORPORATION LIMITED	16.11x	1.78x	9.44x	1.72%	2.24B
ZHEJIANG WEIXING NEW BUILDING MATERIALS CO., LTD.	16.78x	2.4x	12.23x	4.83%	2.03B
CHINA LESSO GROUP HOLDINGS LIMITED	6.14x	0.77x	5.01x	5.78%	1.37B
Average	24.28x	3.20x	14.74x	2.6%	7.11B
Weighted average by Cap.	28.00x	4.63x	17.48x	1.93%