Company Valuation: Affordable Robotic & Automation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 231.1 958.9 1,568 3,127 4,828 4,303
Change - 314.98% 63.48% 99.45% 54.41% -10.88%
Enterprise Value (EV) 1 454.8 1,199 1,830 3,499 4,954 4,817
Change - 163.53% 52.69% 91.2% 41.57% -2.75%
P/E 7.52x -27.1x 66.1x 145x 68.3x -36.9x
PBR 0.47x 2.09x 2.94x 5.26x 4.29x 4.27x
PEG - 0x -0x -16.09x 0x 0x
Capitalization / Revenue 0.27x 1.71x 1.93x 2.75x 2.96x 2.65x
EV / Revenue 0.52x 2.14x 2.26x 3.08x 3.04x 2.96x
EV / EBITDA 5.88x 164x 28.2x 41.6x 36.2x -148x
EV / EBIT 7.51x -139x 35.4x 49.6x 39.8x -93.8x
EV / FCF -27.7x 287x -28.2x - -21.3x -14.5x
FCF Yield -3.61% 0.35% -3.54% - -4.69% -6.91%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 3.02 -3.47 2.33 2.12 6.29 -10.36
Distribution rate - - - - - -
Net sales 1 869.2 561 811 1,138 1,631 1,626
EBITDA 1 77.35 7.314 64.91 84.13 136.9 -32.62
EBIT 1 60.55 -8.615 51.71 70.49 124.4 -51.38
Net income 1 30.7 -35.33 23.69 21.61 64.28 -116.5
Net Debt 1 223.7 239.7 262.5 372.4 125.5 514.5
Reference price 2 22.70 94.20 154.00 307.15 429.30 382.60
Nbr of stocks (in thousands) 10,180 10,180 10,180 10,180 11,246 11,246
Announcement Date 04/09/20 06/09/21 07/09/22 06/09/23 04/09/24 06/09/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 21.61M
56.72x11.01x37.02x0.83% 3.57B
31.84x1.13x9.3x3.02% 2.98B
43.94x - - - 3.3B
48.71x - - 0.62% 2.94B
20.98x3.92x12.95x1.78% 3.3B
9.1x1.4x5.82x2.27% 2.67B
36.48x - - 0.69% 2.41B
Average 35.39x 4.36x 16.27x 1.53% 2.65B
Weighted average by Cap. 36.23x 4.74x 17.41x 1.53%

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. AFFORDABLE Stock
  4. Valuation Affordable Robotic & Automation Limited