|
Market Closed -
NSE India S.E.
16:22:03 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,341.90 INR | -1.72% |
|
-1.11% | -3.36% |
| 10-28 | India's Pidilite Industries quarterly profit rises on steady demand | RE |
| 08-14 | Jefferies Adjusts Astral's Price Target to INR1,650 From INR1,570, Keeps at Hold | MT |
Company Valuation: Astral Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 406,451 | 359,134 | 534,904 | 347,680 | 429,572 | 360,502 | - | - |
| Change | - | -11.64% | 48.94% | -35% | 23.55% | -16.08% | - | - |
| Enterprise Value (EV) 1 | 400,884 | 353,086 | 529,772 | 343,036 | 421,669 | 348,322 | 340,949 | 334,419 |
| Change | - | -11.92% | 50.04% | -35.25% | 22.92% | -17.39% | -2.12% | -1.92% |
| P/E | 84x | 78.6x | 97.9x | 66.4x | 80.1x | 50.1x | 39.9x | 34.6x |
| PBR | 17.4x | 13.3x | 16.8x | 9.63x | 10.6x | 7.77x | 6.71x | 5.84x |
| PEG | - | -13.39x | 5x | -16.26x | 33.23x | 1.5x | 1.6x | 2.2x |
| Capitalization / Revenue | 9.25x | 6.96x | 9.48x | 5.96x | 6.54x | 4.63x | 4.05x | 3.53x |
| EV / Revenue | 9.12x | 6.84x | 9.39x | 5.88x | 6.42x | 4.47x | 3.83x | 3.27x |
| EV / EBITDA | 53.6x | 44.9x | 57.9x | 36.3x | 39.7x | 27.4x | 22.3x | 19x |
| EV / EBIT | 64.5x | 58x | 73.8x | 48.8x | 54.7x | 36.7x | 28.8x | 24x |
| EV / FCF | 203x | 144x | 197x | 405x | 63.8x | 58.5x | 38.9x | 30.9x |
| FCF Yield | 0.49% | 0.7% | 0.51% | 0.25% | 1.57% | 1.71% | 2.57% | 3.23% |
| Dividend per Share 2 | 2.25 | 3.188 | 3.75 | 2.25 | 4 | 4.866 | 5.799 | 6.015 |
| Rate of return | 0.15% | 0.24% | 0.19% | 0.17% | 0.25% | 0.36% | 0.43% | 0.45% |
| EPS 2 | 18.06 | 17 | 20.33 | 19.5 | 19.97 | 26.78 | 33.61 | 38.82 |
| Distribution rate | 12.5% | 18.8% | 18.4% | 11.5% | 20% | 18.2% | 17.3% | 15.5% |
| Net sales 1 | 43,940 | 51,585 | 56,414 | 58,324 | 65,686 | 77,843 | 89,114 | 102,181 |
| EBITDA 1 | 7,485 | 7,870 | 9,157 | 9,459 | 10,619 | 12,713 | 15,256 | 17,610 |
| EBIT 1 | 6,216 | 6,089 | 7,181 | 7,025 | 7,703 | 9,498 | 11,826 | 13,932 |
| Net income 1 | 4,838 | 4,566 | 5,461 | 5,238 | 5,366 | 7,185 | 8,945 | 10,313 |
| Net Debt 1 | -5,567 | -6,048 | -5,132 | -4,644 | -7,903 | -12,179 | -19,552 | -26,082 |
| Reference price 2 | 1,517.21 | 1,337.00 | 1,991.25 | 1,294.25 | 1,599.00 | 1,341.90 | 1,341.90 | 1,341.90 |
| Nbr of stocks (in thousands) | 267,894 | 268,612 | 268,627 | 268,635 | 268,650 | 268,650 | - | - |
| Announcement Date | 27/05/22 | 15/05/23 | 17/05/24 | 21/05/25 | 18/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 50.1x | 4.47x | 27.4x | 0.36% | 3.8B | |
| 25.11x | 3.12x | 15.14x | 1.75% | 44.45B | |
| 11.69x | 0.91x | 5.96x | 3.46% | 37.08B | |
| 29.52x | 5.91x | 20.04x | 2.33% | 22.57B | |
| 22.04x | 1.88x | 13.63x | 0.66% | 19.02B | |
| 17.13x | 2.35x | 11.5x | 1.59% | 15.54B | |
| 20.32x | 3.19x | 13.39x | 1.25% | 14.51B | |
| -17.07x | 1.4x | 16.52x | 3.31% | 11.45B | |
| 21.8x | 3.41x | 11.26x | 0.59% | 10.21B | |
| 15.23x | 1.46x | 7.35x | 2.61% | 9.58B | |
| Average | 19.59x | 2.81x | 14.22x | 1.79% | 18.82B | |
| Weighted average by Cap. | 18.91x | 2.69x | 13.06x | 2.04% |
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
- Stock Market
- Stocks
- ASTRAL Stock
- Valuation Astral Limited
Select your edition
All financial news and data tailored to specific country editions
