Company Valuation: Action Construction Equipment Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,516 28,640 48,455 169,890 149,607 117,799 - -
Change - 63.5% 69.19% 250.61% -11.94% -21.26% - -
Enterprise Value (EV) 17,516 28,640 48,455 169,890 149,607 117,799 117,799 117,799
Change - 63.5% 69.19% 250.61% -11.94% -21.26% 0% 0%
P/E - 26.7x 28.2x 51.8x 36.6x 21.5x 25.5x -
PBR 3.35x 3.8x 5.27x 13.8x 9.27x - 4.79x 3.98x
PEG - - 0.5x 0.6x 1.5x 14.78x 1.4x -
Capitalization / Revenue 1,427,379x 1,757,483x 2,243,617x 5,830,532x 4,496,678x - 3,183,755x 2,778,277x
EV / Revenue - - - - - - 3,183,755x 2,778,277x
EV / EBITDA - - - - - - 21,148,821x 18,012,069x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.5 0.6 1 2 2 - 2.5 3.2
Rate of return 0.32% 0.25% 0.25% 0.14% 0.16% - 0.25% 0.32%
EPS 2 - 9.02 14.41 27.56 34.37 34.87 38.8 -
Distribution rate - 6.65% 6.94% 7.26% 5.82% - 6.44% -
Net sales 12,272 16,296 21,597 29,138 33,270 - 37,000 42,400
EBITDA 1,190 1,514 2,209 4,032 5,058 - 5,570 6,540
EBIT - 1,360 2,029 - 4,774 - - -
Net income - 1,050 1,716 3,282 4,092 - - -
Net Debt - - - - - - - -
Reference price 2 154.35 240.50 406.90 1,426.65 1,257.10 989.90 989.90 989.90
Nbr of stocks (in thousands) 113,483 119,083 119,083 119,083 119,009 119,001 - -
Announcement Date 28/05/21 23/05/22 30/05/23 21/05/24 26/05/25 20/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.09x - - - 1.24B
39.82x6.31x28.92x0.64% 444B
16.26x1.35x9.04x3.05% 24.86B
11.36x1.07x8.21x3.26% 14.51B
11.04x1.36x9.75x6.04% 8.89B
11.35x0.58x4.9x2.99% 4.03B
11.14x0.74x7.92x2.09% 3.71B
8.41x0.46x4.98x4.16% 2.38B
Average 17.43x 1.70x 10.53x 3.17% 62.93B
Weighted average by Cap. 36.71x 5.71x 26.54x 0.98%

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. ACE Stock
  4. Valuation Action Construction Equipment Limited