Company Valuation: Axentra Corp Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 12.6 12.6 12.6 12.6 2.406 5.166
Change - 0% 0% 0% -80.9% 114.71%
Enterprise Value (EV) 1 12.52 12.04 14.06 14.33 14.8 16.19
Change - -3.88% 16.84% 1.92% 3.28% 9.39%
P/E -8.75x -13.5x -5.45x 144x -1.19x 14.8x
PBR -3.27x -2.63x -1.77x -1.8x -0.27x -0.59x
PEG - 0.4x -0x -1x 0x -0x
Capitalization / Revenue 155x - - 4.58x - 1.72x
EV / Revenue 154x - - 5.21x - 5.4x
EV / EBITDA - - - - - -
EV / EBIT -8.63x -12.8x -6.09x 164x -7.24x -13.6x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4.8 -3.1 -7.7 0.2917 -6.75 1.167
Distribution rate - - - - - -
Net sales 1 0.0813 - - 2.751 - 3
EBITDA - - - - - -
EBIT 1 -1.451 -0.9369 -2.31 0.0875 -2.045 -1.187
Net income 1 -1.451 -0.9369 -2.31 0.0875 -2.026 0.35
Net Debt 1 -0.0779 -0.5637 1.463 1.733 12.4 11.03
Reference price 2 42.00 42.00 42.00 42.00 8.02 17.22
Nbr of stocks (in thousands) 300 300 300 300 300 300
Announcement Date 9/8/20 9/3/21 8/30/22 8/12/23 9/2/24 8/30/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 64.72M
56.93x - - - 60.89B
8.17x16.4x19.37x5.96% 20.8B
10.03x3.41x9.07x-.--% 20.57B
4.23x0.09x0.19x8.2% 14.37B
8.63x17.11x - 6.12% 8.46B
8.1x0.83x6.81x2.42% 5.89B
-1.83x1.77x129.89x-.--% 5.2B
5.58x13.89x20.66x5.7% 4.6B
9.66x0.57x7.63x3.93% 3.95B
Average 12.17x 6.76x 27.66x 4.04% 14.48B
Weighted average by Cap. 28.18x 7.60x 19.01x 4.17%

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. DUGARHOU Stock
  4. Valuation Axentra Corp Limited