Company Valuation: Ashima Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 5,200 2,712 2,386 3,450 3,293 2,258
Change - -47.84% -12.01% 44.58% -4.56% -31.43%
Enterprise Value (EV) 1 4,899 2,622 2,474 4,019 3,593 3,234
Change - -46.47% -5.68% 62.47% -10.59% -9.98%
P/E -26.3x 15.1x -35.9x 3.58x -17.3x -11.1x
PBR 1.44x 1.2x 1.08x 1.09x 1.1x 0.82x
PEG - -0x 0x -0x 0x -1.62x
Capitalization / Revenue 3.68x 1.31x 1.15x 1.05x 31.4x 18.8x
EV / Revenue 3.46x 1.26x 1.2x 1.22x 34.3x 26.9x
EV / EBITDA -35.7x -43x -50.1x 5.81x 68.1x -31.1x
EV / EBIT -27.1x -25.6x -27.4x 6.21x 77.8x -30.3x
EV / FCF 19.4x -4.89x -17.2x -6.96x -11.1x -69.4x
FCF Yield 5.17% -20.5% -5.83% -14.4% -8.99% -1.44%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5985 0.935 -0.347 5.03 -0.9913 -1.059
Distribution rate - - - - - -
Net sales 1 1,415 2,074 2,070 3,294 104.9 120.1
EBITDA 1 -137.1 -61 -49.4 691.9 52.8 -104
EBIT 1 -180.5 -102.6 -90.3 647.5 46.2 -106.8
Net income 1 -114.7 179.2 -66.5 964.1 -190 -203
Net Debt 1 -301 -89.6 87.4 568.9 300.5 976.7
Reference price 2 15.75 14.15 12.45 18.00 17.18 11.78
Nbr of stocks (in thousands) 330,148 191,660 191,660 191,660 191,660 191,660
Announcement Date 21/07/21 29/07/22 31/07/23 23/07/24 14/07/25 13/07/26
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 36.3M
16x5.02x13.52x3.17% 45.53B
8.59x1.49x7.62x4.11% 30.19B
19.43x4.08x16.67x1.28% 29.4B
5.54x0.58x1.2x9.09% 26.47B
14.43x3.12x14.95x2.44% 26.35B
9.06x2.34x7.19x3.85% 21.35B
14.46x6.71x17.95x1.47% 20.88B
7.79x0.86x3.14x2.87% 19.93B
10.35x1.66x14.35x3.65% 18.86B
Average 11.74x 2.87x 10.73x 3.55% 23.9B
Weighted average by Cap. 12.27x 3.05x 10.98x 3.56%

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. ASHIMASYN Stock
  4. Valuation Ashima Limited