Valuation Aditya Birla Capital Limited
Equities
ABCAPITAL
INE674K01013
Multiline Insurance & Brokers
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 269.45 INR | -0.94% |
|
-2.04% | +51.53% |
| Jul. 10 | India New Issue-Aditya Birla Capital accepts bids for August 2028 bond reissue, bankers say | RE |
| Jul. 08 | India New Issue-Aditya Birla Capital to reissue August 2028 bonds, bankers say | RE |
Company Valuation: Aditya Birla Capital Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 288,143 | 260,116 | 371,283 | 456,044 | 482,479 | 703,330 | - | - |
| Change | - | -9.73% | 42.74% | 22.83% | 5.8% | 45.77% | - | - |
| Enterprise Value (EV) 1 | 288,143 | 260,116 | 371,283 | 1,521,647 | 1,822,538 | 2,412,704 | 2,846,665 | 3,393,612 |
| Change | - | -9.73% | 42.74% | 309.83% | 19.77% | 32.38% | 17.99% | 19.21% |
| P/E ratio | 25.6x | 15.3x | 7.77x | 13.5x | 14.6x | 17.5x | 14.3x | 13x |
| PBR | 2.1x | 1.68x | 1.83x | 1.7x | 1.59x | 2.05x | 1.8x | 1.57x |
| PEG | - | 0.3x | 0x | -0.4x | -6.75x | 0.8x | 0.6x | 1.36x |
| Capitalization / Revenue | 1.5x | 1.17x | 1.35x | 1.32x | 1.19x | 1.86x | 1.58x | 1.26x |
| EV / Revenue | 1.5x | 1.17x | 1.35x | 4.41x | 4.49x | 6.37x | 6.4x | 6.09x |
| EV / EBITDA | 13.3x | 9.3x | 5.72x | 24.8x | 27.7x | 36.6x | 33.6x | 35.4x |
| EV / EBIT | 14.1x | 9.72x | 5.85x | 25.6x | 28.7x | 35.2x | 33.4x | 36.4x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 4.66 | 7.05 | 19.77 | 12.95 | 12.67 | 15.41 | 18.87 | 20.68 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 192,478 | 222,299 | 274,156 | 345,055 | 405,900 | 379,028 | 445,056 | 557,070 |
| EBITDA 1 | 21,637 | 27,980 | 64,886 | 61,285 | 65,871 | 65,906 | 84,625 | 95,910 |
| EBIT 1 | 20,492 | 26,760 | 63,438 | 59,346 | 63,409 | 68,523 | 85,210 | 93,211 |
| Net income 1 | 11,265 | 17,060 | 47,958 | 33,350 | 33,323 | 40,407 | 49,751 | 53,976 |
| Net Debt 1 | - | - | - | 1,065,603 | 1,340,059 | 1,709,374 | 2,143,335 | 2,690,282 |
| Reference price 2 | 119.30 | 107.65 | 153.55 | 175.40 | 185.07 | 269.45 | 269.45 | 269.45 |
| Nbr of stocks (in thousands) | 2,415,278 | 2,416,312 | 2,417,994 | 2,600,022 | 2,607,011 | 2,610,243 | - | - |
| Announcement Date | 5/14/21 | 5/12/22 | 5/11/23 | 5/13/24 | 5/13/25 | - | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 17.49x | 6.37x | 36.61x | -.--% | 8.2B | ||
| 12.55x | 0.75x | - | 4.83% | 155B | ||
| 12.65x | 2.63x | 9.55x | 1.39% | 111B | ||
| 24.57x | 4.51x | 15.65x | 1.61% | 104B | ||
| 15.13x | 1.73x | - | 5.29% | 98.89B | ||
| 11.18x | 1.38x | 7.59x | 1.71% | 34.36B | ||
| 12.82x | 0.62x | - | 2.86% | 33.56B | ||
| 8.77x | - | - | 7.76% | 14.21B | ||
| 10.56x | - | - | 5.87% | 14.09B | ||
| 21.5x | - | - | 3.96% | 13.95B | ||
| Average | 14.72x | 2.57x | 17.35x | 3.53% | 58.8B | |
| Weighted average by Cap. | 15.21x | 2.15x | 12.61x | 3.4% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- ABCAPITAL Stock
- Valuation Aditya Birla Capital Limited
Select your edition
All financial news and data tailored to specific country editions
