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 48,455 169,890 149,607 132,519 - -
Change - 63.5% 69.19% 250.61% -11.94% -11.42% - -
Enterprise Value (EV) 17,516 28,640 48,455 169,890 149,607 132,519 132,519 132,519
Change - 63.5% 69.19% 250.61% -11.94% -11.42% 0% 0%
P/E - 26.7x 28.2x 51.8x 36.6x 21.5x 28.7x -
PBR 3.35x 3.8x 5.27x 13.8x 9.27x - 5.35x 4.42x
PEG - - 0.5x 0.6x 1.5x 14.78x 1.6x -
Capitalization / Revenue 1,427,379x 1,757,483x 2,243,617x 5,830,532x 4,496,678x - 3,514,636x 3,070,562x
EV / Revenue - - - - - - 3,514,636x 3,070,562x
EV / EBITDA - - - - - - 22,852,101x 19,542,742x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.5 0.6 1 2 2 - 2.6 3.3
Rate of return 0.32% 0.25% 0.25% 0.14% 0.16% - 0.23% 0.3%
EPS 2 - 9.02 14.41 27.56 34.37 34.87 38.8 -
Distribution rate - 6.65% 6.94% 7.26% 5.82% - 6.7% -
Net sales 12,272 16,296 21,597 29,138 33,270 - 37,705 43,158
EBITDA 1,190 1,514 2,209 4,032 5,058 - 5,799 6,781
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 1,113.60 1,113.60 1,113.60
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.($)
33.26x - - - 1.37B
31.53x5.36x23.6x0.73% 387B
17.09x1.44x9.53x2.83% 26.33B
11.21x1.06x7.97x3.29% 14.38B
11.2x1.37x9.98x5.96% 9.03B
10.26x0.82x7.86x1.88% 4.68B
10.51x0.55x4.48x3.11% 4.32B
8.54x0.47x4.9x4.06% 2.46B
Average 16.70x 1.58x 9.76x 3.12% 56.21B
Weighted average by Cap. 29.08x 4.79x 21.55x 1.1%

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