Company Valuation: Action Construction Equipment Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,516 28,640 48,455 169,890 149,607 117,585 - -
Change - 63.5% 69.19% 250.61% -11.94% -21.4% - -
Enterprise Value (EV) 17,516 28,640 48,455 169,890 149,607 117,585 117,585 117,585
Change - 63.5% 69.19% 250.61% -11.94% -21.4% 0% 0%
P/E - 26.7x 28.2x 51.8x 36.6x 21.5x 25.5x -
PBR 3.35x 3.8x 5.27x 13.8x 9.27x - 4.78x 3.97x
PEG - - 0.5x 0.6x 1.5x 14.78x 1.4x -
Capitalization / Revenue 1,427,379x 1,757,483x 2,243,617x 5,830,532x 4,496,678x - 3,177,966x 2,773,225x
EV / Revenue - - - - - - 3,177,966x 2,773,225x
EV / EBITDA - - - - - - 21,110,364x 17,979,317x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.5 0.6 1 2 2 - 2.5 3.2
Rate of return 0.32% 0.25% 0.25% 0.14% 0.16% - 0.25% 0.32%
EPS 2 - 9.02 14.41 27.56 34.37 34.87 38.8 -
Distribution rate - 6.65% 6.94% 7.26% 5.82% - 6.44% -
Net sales 12,272 16,296 21,597 29,138 33,270 - 37,000 42,400
EBITDA 1,190 1,514 2,209 4,032 5,058 - 5,570 6,540
EBIT - 1,360 2,029 - 4,774 - - -
Net income - 1,050 1,716 3,282 4,092 - - -
Net Debt - - - - - - - -
Reference price 2 154.35 240.50 406.90 1,426.65 1,257.10 988.10 988.10 988.10
Nbr of stocks (in thousands) 113,483 119,083 119,083 119,083 119,009 119,001 - -
Announcement Date 5/28/21 5/23/22 5/30/23 5/21/24 5/26/25 5/20/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.5x - - - 1.27B
41.16x6.5x29.92x0.62% 458B
15.45x1.27x8.49x3.21% 23.53B
11.23x1.06x8.14x3.29% 14.31B
11.19x1.38x9.91x5.96% 9.07B
10.87x0.55x4.66x3.12% 3.83B
10.64x0.78x8.25x2.08% 3.71B
7.97x0.44x4.73x4.38% 2.25B
Average 17.38x 1.71x 10.59x 3.24% 64.5B
Weighted average by Cap. 38.02x 5.91x 27.53x 0.96%

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. ACE Stock
  4. Valuation Action Construction Equipment Limited