Company Valuation: Axis Solutions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2023 2024 2025
Market Cap 1 56.55 49.19 43.53 43.53 3,412
Change - -13.01% - 0% 7,739.29%
Enterprise Value (EV) 1 130.4 151.7 643.9 358.7 3,740
Change - 16.37% - -44.28% 942.63%
P/E 22.5x 28.1x -2.62x 10.1x 9.56x
PBR 0.25x 0.22x -80.6x 5.5x 2.92x
PEG - -0.9x - -0x 1.8x
Capitalization / Revenue 0.13x 0.12x 0.07x 0.03x 1.69x
EV / Revenue 0.29x 0.37x 0.96x 0.26x 1.86x
EV / EBITDA 14.9x 20.8x -2.32x 1.41x 10.2x
EV / EBIT 18x 24.9x -2.26x 1.47x 10.5x
EV / FCF 11.8x 1.81x - -2.7x -10.1x
FCF Yield 8.46% 55.4% - -37% -9.89%
Dividend per Share 2 - - - - 0.5
Rate of return - - - - 0.69%
EPS 2 4.173 2.906 -27.51 7.17 7.552
Distribution rate - - - - 6.62%
Net sales 1 445.8 404.8 669.3 1,364 2,013
EBITDA 1 8.724 7.308 -277.5 253.5 365.9
EBIT 1 7.252 6.094 -285.1 244.8 355.6
Net income 1 2.516 1.752 -331.7 317.4 334.8
Net Debt 1 73.81 102.5 600.3 315.2 328.1
Reference price 2 93.80 81.60 72.20 72.20 72.20
Nbr of stocks (in thousands) 603 603 603 603 47,260
Announcement Date 12/4/20 12/9/21 12/6/24 12/6/24 8/28/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 254M
23.42x3.77x13.18x2.86% 222B
-116.48x18.54x107.06x-.--% 115B
13.35x1.47x7.74x3.6% 110B
15.22x2.78x10.51x5.4% 89.13B
19.89x5.24x12.87x2.86% 59.95B
15.4x2.25x9.55x5.07% 49.94B
21.76x1.58x10.05x0.87% 40.92B
20.86x1.7x10.55x1.4% 40.32B
18.6x2.39x11.35x4.65% 38.74B
Average 3.56x 4.42x 21.43x 2.97% 76.7B
Weighted average by Cap. -1.26x 5.27x 25.53x 2.89%

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. ASYAINFO Stock
  4. Valuation Axis Solutions Limited