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.($)
- - - - 64.55M
58.42x - - - 62.51B
8x16.29x19.24x6.09% 20.34B
10.64x3.6x9.56x-.--% 21.85B
4.2x0.08x0.17x8.24% 14.29B
8.53x17.01x - 6.2% 8.35B
8.23x0.84x6.89x2.38% 5.98B
-1.9x1.72x114.35x-.--% 5.41B
5.49x13.82x20.57x5.78% 4.53B
9.78x0.58x7.7x3.88% 4B
Average 12.38x 6.74x 25.50x 4.07% 14.73B
Weighted average by Cap. 29.07x 7.46x 18.15x 4.12%

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