Company Valuation: Axis Solutions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2023 2024 2025 2026
Market Cap 1 49.19 43.53 43.53 3,412 9,804
Change - - 0% 7,739.29% 187.33%
Enterprise Value (EV) 1 151.7 643.9 358.7 3,740 10,565
Change - - -44.28% 942.63% 182.47%
P/E 28.1x -2.62x 10.1x 9.56x 34x
PBR 0.22x -80.6x 5.5x 2.92x 6.82x
PEG - - -0x 1.8x -1.8x
Capitalization / Revenue 0.12x 0.07x 0.03x 1.69x 4.07x
EV / Revenue 0.37x 0.96x 0.26x 1.86x 4.39x
EV / EBITDA 20.8x -2.32x 1.41x 10.2x 23.5x
EV / EBIT 24.9x -2.26x 1.47x 10.5x 24.3x
EV / FCF 1.81x - -2.7x -10.1x -23.3x
FCF Yield 55.4% - -37% -9.89% -4.29%
Dividend per Share 2 - - - 0.5 0.6
Rate of return - - - 0.69% 0.29%
EPS 2 2.906 -27.51 7.17 7.552 6.103
Distribution rate - - - 6.62% 9.83%
Net sales 1 404.8 669.3 1,364 2,013 2,407
EBITDA 1 7.308 -277.5 253.5 365.8 449.7
EBIT 1 6.094 -285.1 244.8 355.5 434.8
Net income 1 1.752 -331.7 317.4 334.8 288.4
Net Debt 1 102.5 600.3 315.2 328.1 761.1
Reference price 2 81.60 72.20 72.20 72.20 207.45
Nbr of stocks (in thousands) 603 603 603 47,260 47,260
Announcement Date 12/9/21 12/6/24 12/6/24 8/28/25 8/27/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 292M
22.15x3.63x12.69x3% 212B
-132.16x18.37x101.7x-.--% 118B
13.08x1.46x7.67x3.67% 108B
13.48x2.45x9.24x6.1% 78.59B
19.72x5.2x12.78x2.88% 58.2B
22.67x1.87x11.67x1.29% 44.4B
13.12x1.89x8x5.94% 42.26B
20.9x1.59x10.12x0.89% 40.58B
17.14x2.21x10.28x5.04% 35.52B
Average 1.12x 4.30x 20.46x 3.2% 73.85B
Weighted average by Cap. -5.84x 5.29x 25.29x 2.98%

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