Company Valuation: Astec LifeSciences Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 34,391 27,154 20,932 13,243 12,046 13,411 - -
Change - -21.04% -22.91% -36.73% -9.04% 11.33% - -
Enterprise Value (EV) 37,163 27,154 20,932 13,243 12,046 13,411 13,411 13,411
Change - -26.93% -22.91% -36.73% -9.04% 11.33% 0% 0%
P/E 38.3x 106x -44.6x -9.83x -14.3x -48.1x 54.7x 20.8x
PBR 8.68x 6.47x 5.67x 5.64x - 3.71x 3.26x 2.83x
PEG - -1.5x 0x -0x 0.3x 0.7x -0x 0x
Capitalization / Revenue 5.08x 4.32x 4.57x 3.47x - 2.4x 1.81x 1.48x
EV / Revenue 0x 0x 0x 0x - 2.4x 1.81x 1.48x
EV / EBITDA 0x 0x -0x -0x - 29.9x 12.8x 8.91x
EV / EBIT 0x 0x -0x -0x - 25.3x 17.5x 10.5x
EV / FCF -0x - - - - -75.8x -85.4x 53.4x
FCF Yield -2.34% - - - - -1.32% -1.17% 1.87%
Dividend per Share 2 1.5 1.5 - - - 1.5 1.25 1.25
Rate of return 0.09% 0.11% - - - 0.25% 0.21% 0.21%
EPS 2 45.85 13.04 -23.93 -68.71 -37.79 -12.5 11 28.9
Distribution rate 3.27% 11.5% - - - -12% 11.4% 4.33%
Net sales 1 6,766 6,282 4,582 3,813 - 5,595 7,409 9,082
EBITDA 1 1,541 762.5 -59.13 -662.1 - 448 1,044 1,504
EBIT 1 1,197 426 -421.7 -1,099 - 530 767 1,276
Net income 1 898.6 255.6 -469.3 -1,348 -809.2 -279 246 644.5
Net Debt 2,772 - - - - - - -
Reference price 2 1,755.25 1,385.00 1,067.45 675.25 540.60 601.85 601.85 601.85
Nbr of stocks (in thousands) 19,593 19,606 19,609 19,611 22,282 22,283 - -
Announcement Date 02/05/22 02/05/23 02/05/24 23/04/25 27/04/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-48.15x - - 0.25% 140M
31.82x2.96x12.75x0.91% 54.57B
10.31x1.17x5.86x5.3% 8.05B
15.27x1.13x5.92x1.56% 5.03B
32.51x4.76x20.23x0.58% 3.96B
Average 8.35x 2.50x 11.19x 1.72% 14.35B
Weighted average by Cap. 28.13x 2.73x 11.91x 1.43%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ASTEC Stock
  4. Valuation Astec LifeSciences Limited