Company Valuation: Ashapuri Gold Ornament Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 766.5 1,076 1,799 1,800 2,802 2,020
Change - 40.39% 67.13% 0.06% 55.72% -27.92%
Enterprise Value (EV) 1 743.6 1,047 1,837 1,867 2,820 2,020
Change - 40.81% 75.45% 1.64% 51.02% -28.35%
P/E 164x 42.6x 58.6x 101x 37.7x 15.9x
PBR 1.7x 1.39x 2.23x 2.18x 3.12x 1.38x
PEG - 0x 2.7x -2.4x 0x 0.6x
Capitalization / Revenue 0.64x 0.92x 1.1x 1.14x 1.7x 0.64x
EV / Revenue 0.62x 0.89x 1.12x 1.18x 1.71x 0.64x
EV / EBITDA 242x 26.9x 35.2x 51.3x 29.3x 11.9x
EV / EBIT -1,043x 31.3x 44.6x 71.6x 32.4x 12.4x
EV / FCF -26x -3.38x -25.1x -55.6x 131x -5.35x
FCF Yield -3.85% -29.6% -3.98% -1.8% 0.76% -18.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.022 0.101 0.1228 0.071 0.2971 0.38
Distribution rate - - - - - -
Net sales 1 1,206 1,175 1,639 1,580 1,651 3,172
EBITDA 1 3.068 38.94 52.24 36.4 96.14 170.2
EBIT 1 -0.7131 33.5 41.2 26.09 86.94 162.6
Net income 1 4.736 25.5 30.7 17.87 74.27 120.4
Net Debt 1 -22.96 -29.14 38.35 67.55 17.58 0.599
Reference price 2 3.600 4.305 7.195 7.199 11.210 6.060
Nbr of stocks (in thousands) 212,930 249,986 249,986 249,986 249,986 333,315
Announcement Date 29/08/20 04/09/21 03/09/22 31/08/23 31/08/24 05/09/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.02M
17.16x2.6x8.57x3.44% 211B
29.28x7.26x16.05x1.53% 151B
25.02x4.01x14.12x2.29% 124B
64.1x4.57x42.65x0.4% 42.4B
11.49x1.73x5.97x4.02% 26.11B
19.77x2.59x13.16x1.06% 21.78B
10.38x1.18x7.65x7.04% 13.72B
18.58x3.54x8.76x3.13% 13.35B
Average 24.48x 3.44x 14.62x 2.86% 66.95B
Weighted average by Cap. 24.84x 4.15x 14.02x 2.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ashapuri Gold Ornament Limited

Historical PBR trend

Valuation ratios - PBR - Ashapuri Gold Ornament Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ashapuri Gold Ornament Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ashapuri Gold Ornament Limited

  1. Stock Market
  2. Stocks
  3. AGOL Stock
  4. Valuation Ashapuri Gold Ornament Limited