Company Valuation: Archies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 341.2 599.6 592.8 1,002 520.9 374.3
Change - 75.74% -1.13% 68.95% -47.99% -28.15%
Enterprise Value (EV) 1 941.9 1,195 1,093 1,562 997.4 804.7
Change - 26.83% -8.5% 42.95% -36.16% -19.32%
P/E -14.4x -22.8x 24.7x -12.2x -35.6x -8.71x
PBR 0.32x 0.57x 0.55x 1.01x 0.4x 0.3x
PEG - -2.1x -0x 0x 0.4x -0x
Capitalization / Revenue 0.62x 0.79x 0.71x 1.27x 0.75x 0.68x
EV / Revenue 1.72x 1.57x 1.31x 1.98x 1.44x 1.45x
EV / EBITDA -10x -95.3x 317x -87.7x -36.4x -44.6x
EV / EBIT -7.38x -27.9x -45.4x -35.8x -20.1x -20.6x
EV / FCF 10.4x -63x 238x 135x -178x 22.8x
FCF Yield 9.6% -1.59% 0.42% 0.74% -0.56% 4.38%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.7035 -0.78 0.71 -2.431 -0.4331 -1.272
Distribution rate - - - - - -
Net sales 1 548.2 759.6 837.5 790.8 691.4 553.6
EBITDA 1 -93.97 -12.54 3.452 -17.81 -27.42 -18.02
EBIT 1 -127.7 -42.78 -24.06 -43.65 -49.6 -39.02
Net income 1 -23.76 -26.28 24.08 -82.12 -14.63 -42.97
Net Debt 1 600.7 595 500.2 560.9 476.5 430.4
Reference price 2 10.10 17.75 17.55 29.65 15.42 11.08
Nbr of stocks (in thousands) 33,781 33,781 33,780 33,780 33,780 33,780
Announcement Date 01/09/21 01/09/22 31/08/23 02/09/24 04/09/25 02/09/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.79M
7.81x1.21x6.58x3.67% 34.8B
22.44x2.07x13.79x-.--% 27.78B
18.2x4.46x10.82x1.47% 24.19B
19.31x1.3x10.99x2.63% 19.08B
25.29x2.25x11.49x-.--% 18.22B
11.97x0.6x6.22x3.53% 12.54B
18.02x2.3x11.13x2.21% 12.71B
24.38x6.15x15.15x1.26% 9.98B
29.88x0.64x9.46x-.--% 9.24B
Average 19.70x 2.33x 10.63x 1.64% 16.85B
Weighted average by Cap. 18.18x 2.24x 10.39x 1.77%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Archies Limited

Historical PBR trend

Valuation ratios - PBR - Archies Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Archies Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Archies Limited

  1. Stock Market
  2. Stocks
  3. ARCHIES Stock
  4. Valuation Archies Limited