Company Valuation: Astec LifeSciences Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 34,391 27,154 20,932 13,243 12,046 15,790 - -
Change - -21.04% -22.91% -36.73% -9.04% 31.08% - -
Enterprise Value (EV) 37,163 27,154 20,932 13,243 12,046 15,790 15,790 15,790
Change - -26.93% -22.91% -36.73% -9.04% 31.08% 0% 0%
P/E 38.3x 106x -44.6x -9.83x -14.3x -56.7x 64.4x 24.5x
PBR 8.68x 6.47x 5.67x 5.64x - 4.36x 3.84x 3.34x
PEG - -1.5x 0x -0x 0.3x 0.8x -0x 0x
Capitalization / Revenue 5.08x 4.32x 4.57x 3.47x - 2.82x 2.13x 1.74x
EV / Revenue 0x 0x 0x 0x - 2.82x 2.13x 1.74x
EV / EBITDA 0x 0x -0x -0x - 35.2x 15.1x 10.5x
EV / EBIT 0x 0x -0x -0x - 29.8x 20.6x 12.4x
EV / FCF -0x - - - - -89.2x -101x 62.9x
FCF Yield -2.34% - - - - -1.12% -0.99% 1.59%
Dividend per Share 2 1.5 1.5 - - - 1.5 1.25 1.25
Rate of return 0.09% 0.11% - - - 0.21% 0.18% 0.18%
EPS 2 45.85 13.04 -23.93 -68.71 -37.79 -12.5 11 28.9
Distribution rate 3.27% 11.5% - - - -12% 11.4% 4.33%
Net sales 1 6,766 6,282 4,582 3,813 - 5,595 7,409 9,082
EBITDA 1 1,541 762.5 -59.13 -662.1 - 448 1,044 1,504
EBIT 1 1,197 426 -421.7 -1,099 - 530 767 1,276
Net income 1 898.6 255.6 -469.3 -1,348 -809.2 -279 246 644.5
Net Debt 2,772 - - - - - - -
Reference price 2 1,755.25 1,385.00 1,067.45 675.25 540.60 708.60 708.60 708.60
Nbr of stocks (in thousands) 19,593 19,606 19,609 19,611 22,282 22,283 - -
Announcement Date 02/05/22 02/05/23 02/05/24 23/04/25 27/04/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-56.69x - - 0.21% 164M
15x1.57x6.93x3.13% 33.47B
10.57x3.37x5.81x3.41% 18.81B
7.51x2.18x4.62x1.87% 17.41B
16.03x3.74x9.86x6.13% 14.78B
7.63x0.82x4.15x6.74% 10.99B
Average 0.01x 2.34x 6.27x 3.58% 15.94B
Weighted average by Cap. 11.95x 2.28x 6.42x 3.83%

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. ASTEC Stock
  4. Valuation Astec LifeSciences Limited