Company Valuation: AvenuesAI Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 62,827 51,570 37,786 94,502 46,018 55,299 - -
Change - -17.92% -26.73% 150.1% -51.3% 20.17% - -
Enterprise Value (EV) 62,827 51,570 37,786 94,502 46,018 55,299 55,299 55,299
Change - -17.92% -26.73% 150.1% -51.3% 20.17% 0% 0%
P/E 91.2x 62.4x 28.3x 60.9x 19.7x - 19.9x 14.4x
PBR 2.18x 1.75x 1.2x 2.75x 1.24x 0.98x - -
PEG - 3.2x 0.5x 5.1x 0.4x - - 0.4x
Capitalization / Revenue 9.29x 3.99x 1.93x 2.98x 1.15x 0.57x 0.8x 0.69x
EV / Revenue 0x 0x 0x 0x 0x 0.75x 0.8x 0.69x
EV / EBITDA 0x 0x 0x 0x 0x 15.4x - -
EV / EBIT 0x 0x 0x 0x 0x 19.1x - -
EV / FCF - - - 0x -0x -16.1x 49.6x 29x
FCF Yield - - - 4.53% -6.61% 4.2% 2.02% 3.45%
Dividend per Share 2 - - - 0.05 - 0.1 - 0.1
Rate of return - - - 0.15% - 0.63% - 0.63%
EPS 2 0.26 0.31 0.5 0.56 0.84 - 0.8 1.1
Distribution rate - - - 8.93% - - - 9.09%
Net sales 1 6,760 12,939 19,623 31,711 39,926 81,158 69,213 80,121
EBITDA 1 1,329 1,529 1,796 2,506 3,034 3,552 - -
EBIT 1 854.3 902.9 1,180 1,819 2,330 2,784 - -
Net income 1 702.5 836.5 1,363 1,581 2,254 2,790 - -
Net Debt - - - - - - - -
Reference price 2 23.70 19.35 14.17 34.12 16.57 15.88 15.88 15.88
Nbr of stocks (in thousands) 2,650,922 2,665,125 2,666,596 2,769,690 2,777,184 3,484,109 - -
Announcement Date 27/05/21 09/05/22 25/05/23 16/05/24 26/05/25 29/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 0.63% 583M
19.84x3.99x9.42x1.51% 86.3B
42.62x13.97x26.64x-.--% 77.88B
23.25x6.28x12.05x-.--% 32.17B
40.79x21.58x34.87x2.05% 25.14B
6.38x3.1x7.21x3.96% 23.78B
59.3x5.37x18.69x-.--% 24.53B
7.41x - - 8.05% 16.92B
75.1x4.51x22.14x-.--% 15.97B
12.1x-0.43x-0.76x-.--% 14.5B
Average 31.87x 7.30x 16.28x 1.62% 31.78B
Weighted average by Cap. 31.25x 8.15x 17.07x 1.3%

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. CCAVENUE Stock
  4. Valuation AvenuesAI Limited