Company Valuation: ASK Automotive Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 56,107 87,866 87,679 125,826 - -
Change - 56.61% -0.21% 43.51% - -
Enterprise Value (EV) 1 56,107 87,866 94,340 133,343 130,096 131,919
Change - 56.61% 7.37% 41.34% -2.44% 1.4%
P/E 32.3x 35.5x 29.5x 35.6x 28.7x 23.6x
PBR 6.87x 8.42x 6.69x 7.79x 6.27x 5.07x
PEG 0.8x 0.8x 1.5x 1.9x 1.2x 1.1x
Capitalization / Revenue 1.87x 2.44x 2.1x 2.45x 2.11x 1.89x
EV / Revenue 1.87x 2.44x 2.26x 2.6x 2.18x 1.98x
EV / EBITDA 18.7x 20.3x 17.8x 20.9x 16.4x 14.3x
EV / EBIT 24.2x 25.6x 22.6x 26.8x 21x 18.1x
EV / FCF 239x 292x -53.8x -98.3x 55x 35x
FCF Yield 0.42% 0.34% -1.86% -1.02% 1.82% 2.86%
Dividend per Share 2 1 1.5 1.85 2.358 2.8 2.873
Rate of return 0.35% 0.34% 0.42% 0.37% 0.44% 0.45%
EPS 2 8.81 12.56 15.08 17.92 22.26 27.08
Distribution rate 11.4% 11.9% 12.3% 13.2% 12.6% 10.6%
Net sales 1 29,945 36,008 41,763 51,365 59,625 66,735
EBITDA 1 3,006 4,319 5,309 6,392 7,928 9,201
EBIT 1 2,316 3,429 4,168 4,979 6,189 7,289
Net income 1 1,738 2,476 2,973 3,532 4,481 5,334
Net Debt 1 - - 6,661 7,517 4,270 6,093
Reference price 2 284.60 445.70 444.75 638.25 638.25 638.25
Nbr of stocks (in thousands) 197,143 197,143 197,143 197,143 - -
Announcement Date 18/05/24 13/05/25 19/05/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.86x1.47x11.34x1.68% 48.42B
18.42x0.83x6.1x3.16% 39.45B
11.62x0.72x9.15x1.28% 34.5B
12.41x0.58x5.03x3.83% 30.21B
14.35x2.6x9.08x4.17% 20.92B
11.17x0.53x5.1x2.77% 18.94B
31.22x1.23x13.03x0.59% 18.53B
13.21x1.34x6.83x4.19% 16.03B
46.11x5.04x35.22x0.78% 14.48B
Average 20.04x 1.59x 11.21x 2.49% 26.83B
Weighted average by Cap. 18.76x 1.36x 9.96x 2.46%

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