Company Valuation: AVON MOLD

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 124.5 620.4 1,249 1,057 1,927 1,437
Change - 398.43% 101.38% -15.38% 82.27% -25.41%
Enterprise Value (EV) 1 154.3 689.2 1,349 1,200 1,687 1,315
Change - 346.71% 95.77% -11.05% 40.61% -22.07%
P/E 6.87x 20.8x 30.1x 26.2x 52.4x 33.7x
PBR 0.82x 3x 5.03x 3.66x 2.27x 1.61x
PEG - 0.3x 0.8x -9.36x -1.7x 2.1x
Capitalization / Revenue 0.23x 0.96x 1.56x 1.13x 2.46x 1.52x
EV / Revenue 0.29x 1.06x 1.69x 1.29x 2.15x 1.39x
EV / EBITDA 3.85x 12.5x 15.9x 12.7x 17.9x 13.1x
EV / EBIT 5.89x 16.2x 20.3x 18.1x 30.7x 24.1x
EV / FCF -11.6x -14.7x -30.6x -21.8x -10.9x -8.42x
FCF Yield -8.59% -6.81% -3.27% -4.6% -9.21% -11.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1796 0.295 0.4115 0.4 0.276 0.32
Distribution rate - - - - - -
Net sales 1 532.7 647.4 800.1 933.7 783.2 946.4
EBITDA 1 40.08 55.3 84.62 94.24 94.24 100.3
EBIT 1 26.17 42.49 66.44 66.4 55.03 54.65
Net income 1 18.12 29.76 41.51 40.37 30.42 45.97
Net Debt 1 29.81 68.79 99.84 142.9 -239.4 -122.3
Reference price 2 1.234 6.150 12.385 10.480 14.476 10.798
Nbr of stocks (in thousands) 100,874 100,874 100,874 100,874 133,111 133,111
Announcement Date 8/20/21 9/5/22 9/8/23 9/7/24 9/6/25 9/8/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.43x2.09x12.3x1.07% 13.33B
11.19x0.76x5.57x5.53% 2.72B
15.71x2.64x9x0.9% 1.8B
6.17x0.34x4.76x3.76% 1.64B
14.77x - - - 1.2B
15.04x - - 2.27% 1.11B
16.4x0.97x7.54x8.36% 1.05B
Average 14.39x 1.36x 7.84x 3.65% 3.26B
Weighted average by Cap. 17.78x 1.76x 10.28x 2.24%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!