Company Valuation: Oriental Aromatics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 19,748 23,749 11,838 10,064 9,280 7,907
Change - 20.26% -50.16% -14.98% -7.79% -14.8%
Enterprise Value (EV) 1 20,352 25,068 13,983 12,010 12,699 11,802
Change - 23.17% -44.22% -14.11% 5.74% -7.07%
P/E 19.4x 44.6x 60x 111x 27x 239x
PBR 3.54x 3.92x 1.89x 1.59x 1.4x 1.19x
PEG - -0.9x -1x -2.1x 0x -2.6x
Capitalization / Revenue 2.79x 2.73x 1.39x 1.2x 1x 0.77x
EV / Revenue 2.87x 2.89x 1.65x 1.44x 1.37x 1.14x
EV / EBITDA 13.1x 27.4x 26.5x 26.8x 14x 18.2x
EV / EBIT 14.7x 33.1x 40.1x 44x 18.1x 31.9x
EV / FCF -63.5x -34x -17.9x 21.2x -7.15x -23.5x
FCF Yield -1.57% -2.94% -5.6% 4.71% -14% -4.25%
Dividend per Share 2 2.5 1.5 0.5 0.5 0.5 0.5
Rate of return 0.43% 0.21% 0.14% 0.17% 0.18% 0.21%
EPS 2 30.29 15.84 5.867 2.705 10.2 0.9836
Distribution rate 8.25% 9.47% 8.52% 18.5% 4.9% 50.8%
Net sales 1 7,088 8,688 8,491 8,364 9,283 10,308
EBITDA 1 1,550 916.5 527.5 447.5 908.1 647
EBIT 1 1,385 757.3 348.8 273.2 700.7 370.1
Net income 1 1,019 533 197.4 91.04 343.3 33.1
Net Debt 1 604.5 1,319 2,146 1,946 3,419 3,895
Reference price 2 586.80 705.70 351.75 299.05 275.75 234.95
Nbr of stocks (in thousands) 33,654 33,654 33,654 33,654 33,654 33,654
Announcement Date 7/2/21 7/1/22 7/24/23 7/27/24 7/28/25 7/24/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 180M
35.51x4.87x19.76x1.09% 75.54B
29.24x4.41x19.02x2.28% 36.43B
24.69x2.94x15.25x2.11% 35.55B
14.07x1.36x8.37x2.25% 25.32B
36.79x9.04x27.09x2.36% 22.7B
9.33x2.61x5.15x2.93% 19.34B
24.22x2.62x10.66x1.87% 17.42B
15.47x1.71x6.72x1.94% 14.31B
22.94x2.76x12.68x1.47% 13.96B
Average 23.59x 3.59x 13.86x 2.03% 26.07B
Weighted average by Cap. 26.71x 3.96x 15.79x 1.87%

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. OAL Stock
  4. Valuation Oriental Aromatics Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!