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 87,679 123,658 - -
Change - 56.61% -0.21% 41.03% - -
Enterprise Value (EV) 1 56,107 87,866 94,340 131,175 127,927 129,750
Change - 56.61% 7.37% 39.04% -2.48% 1.43%
P/E 32.3x 35.5x 29.5x 35x 28.2x 23.2x
PBR 6.87x 8.42x 6.69x 7.66x 6.17x 4.98x
PEG 0.8x 0.8x 1.5x 1.9x 1.2x 1.1x
Capitalization / Revenue 1.87x 2.44x 2.1x 2.41x 2.07x 1.85x
EV / Revenue 1.87x 2.44x 2.26x 2.55x 2.15x 1.94x
EV / EBITDA 18.7x 20.3x 17.8x 20.5x 16.1x 14.1x
EV / EBIT 24.2x 25.6x 22.6x 26.3x 20.7x 17.8x
EV / FCF 239x 292x -53.8x -96.7x 54.1x 34.4x
FCF Yield 0.42% 0.34% -1.86% -1.03% 1.85% 2.91%
Dividend per Share 2 1 1.5 1.85 2.358 2.8 2.873
Rate of return 0.35% 0.34% 0.42% 0.38% 0.45% 0.46%
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 2 284.60 445.70 444.75 627.25 627.25 627.25
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.($)
18.12x1.24x9.56x2.05% 41.9B
16.08x0.71x5.19x3.59% 34.47B
11.92x0.57x4.93x3.91% 30.55B
8.84x0.53x6.77x1.69% 27.35B
14.44x2.64x9.09x4.2% 20.46B
10.7x0.5x4.89x2.97% 17.69B
30.44x1.2x12.72x0.6% 18.22B
13.57x1.38x7.15x4.06% 16.56B
47.97x5.25x36.66x0.75% 15.19B
Average 19.12x 1.56x 10.77x 2.65% 24.71B
Weighted average by Cap. 17.59x 1.33x 9.42x 2.71%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!