Company Valuation: AVG Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 308.9 547.6 1,001 1,989 7,921 3,764
Change - 77.24% 82.8% 98.76% 298.18% -52.48%
Enterprise Value (EV) 1 1,045 1,555 2,104 4,622 10,038 5,865
Change - 48.87% 35.25% 119.7% 117.21% -41.57%
P/E 5.96x -29.4x 16.6x 23.8x 21.8x 16.7x
PBR 0.42x 0.88x 1.18x 2.22x 3.96x 1.53x
PEG - 0x -0x 0.6x 0x -0.4x
Capitalization / Revenue 0.1x 0.16x 0.23x 0.47x 1.65x 0.68x
EV / Revenue 0.32x 0.47x 0.49x 1.08x 2.09x 1.06x
EV / EBITDA 4.34x 10.7x 7.31x 9.76x 17.4x 8.77x
EV / EBIT 7.05x 20x 9.4x 11.6x 21.3x 11.1x
EV / FCF -26.9x -5.52x -22.3x 26.8x -19.6x -25.2x
FCF Yield -3.72% -18.1% -4.48% 3.74% -5.09% -3.98%
Dividend per Share 2 - - - 1 1.2 1.2
Rate of return - - - 0.59% 0.21% 0.48%
EPS 2 5.035 -1.58 5.115 7.086 26.66 15.01
Distribution rate - - - 14.1% 4.5% 7.99%
Net sales 1 3,223 3,334 4,321 4,271 4,799 5,515
EBITDA 1 241 145.5 287.6 473.6 577.4 668.9
EBIT 1 148.1 77.91 223.9 397.8 470.5 526.9
Net income 1 51.85 -17.2 60.23 83.44 319.2 213.3
Net Debt 1 735.9 1,008 1,103 2,632 2,117 2,101
Reference price 2 30.00 46.50 85.00 168.95 580.00 250.00
Nbr of stocks (in thousands) 10,298 11,775 11,775 11,775 13,658 15,058
Announcement Date 9/4/20 10/28/22 10/28/22 9/6/23 9/6/24 9/6/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 44.06M
37.53x1.61x13.43x0.43% 60.66B
25.15x1.16x12.18x3.08% 30.9B
8.63x0.39x4.09x3.16% 9.65B
21.64x0.74x6.73x1.89% 8.16B
16.35x1.08x4.07x6.08% 5.15B
20.88x2.23x17.1x2.78% 3.36B
17.29x1.69x9.92x3.98% 3.2B
Average 21.07x 1.27x 9.65x 3.06% 15.14B
Weighted average by Cap. 29.10x 1.33x 11.53x 1.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. AVG Stock
  4. Valuation AVG Logistics Limited