Company Valuation: Aplab Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 86.25 250 302.8 821.8 558.8 1,478
Change - 189.86% 21.12% 171.39% -32% 164.44%
Enterprise Value (EV) 1 777.1 707.3 789.8 1,062 820.3 1,605
Change - -8.97% 11.66% 34.51% -22.78% 95.66%
P/E -22.3x 145x 151x 130x 223x 34.8x
PBR -0.33x -1.2x -1.53x 11.3x 6.11x 7.38x
PEG - -1x 9.4x 1x -3.7x 0x
Capitalization / Revenue 0.16x 0.49x 0.59x 1.66x 0.88x 2.53x
EV / Revenue 1.43x 1.38x 1.53x 2.14x 1.29x 2.75x
EV / EBITDA 12.4x 9.83x 13.7x 22.7x -14.6x 52.9x
EV / EBIT 13.2x 10.4x 14.9x 25x -13.4x 61.7x
EV / FCF -690x 3.57x -82.6x -33.2x -57.7x 1,090x
FCF Yield -0.14% 28% -1.21% -3.01% -1.73% 0.09%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.7744 0.1723 0.2 0.57 0.226 1.69
Distribution rate - - - - - -
Net sales 1 543.4 513.6 514.9 495.4 636.7 584.4
EBITDA 1 62.55 71.95 57.64 46.87 -56.21 30.36
EBIT 1 58.76 68.17 53.15 42.46 -61.01 26
Net income 1 -3.872 1.723 2.047 7.992 2.639 25.17
Net Debt 1 690.8 457.3 487 240.6 261.5 127.3
Reference price 2 17.25 25.00 30.28 74.10 50.39 58.78
Nbr of stocks (in thousands) 5,000 10,000 10,000 11,090 11,090 25,140
Announcement Date 16/11/21 14/09/22 08/09/23 31/08/24 08/09/25 06/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.62x11.54x21.06x0.84% 118B
46.88x7.87x33.97x1.56% 52.17B
26.49x1.23x13.98x-.--% 40.08B
20.53x1.75x8.56x1.47% 34.4B
29.06x2.09x13.91x1.57% 30.08B
28.77x4.39x17.53x-.--% 27.97B
10.46x5.86x16.25x1.43% 26.01B
30.7x4.71x18.75x0.75% 17.63B
23.48x2.99x12.53x-.--% 16.4B
Average 27.67x 4.71x 17.39x 0.85% 40.34B
Weighted average by Cap. 30.16x 6.49x 19.24x 0.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!