Valuation Avenue Supermarts Limited

Equities

Market Closed - NSE India S.E. Other stock markets 06:49:37 2025-01-24 am EST			5-day change	1st Jan Change
3,579.95 ^INR	-0.51%		-1.12%	+0.51%

Jan. 22	Avenue Supermarts Opens New Store in Nagaur, India	MT
Jan. 22	Avenue Supermarts Limited Opens New Store At Nagaur, Rajasthan	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,417,007	1,852,020	2,593,269	2,204,778	2,944,958	2,329,592	-	-
Change	-	30.7%	40.02%	-14.98%	33.57%	-20.9%	-	-
Enterprise Value (EV) ¹	1,418,920	1,841,492	2,590,283	2,190,695	2,938,576	2,313,407	2,308,327	2,297,922
Change	-	29.78%	40.66%	-15.43%	34.14%	-21.27%	-0.22%	-0.45%
P/E ratio	106x	170x	175x	93.2x	116x	81.8x	66.2x	54.3x
PBR	12.5x	15.2x	19x	13.7x	15.8x	10.8x	9.27x	7.94x
PEG	-	-9.4x	4.9x	1.6x	17.35x	6.6x	2.8x	2.5x
Capitalization / Revenue	5.7x	7.67x	8.37x	5.15x	5.8x	3.93x	3.34x	2.83x
EV / Revenue	5.71x	7.63x	8.36x	5.11x	5.79x	3.9x	3.31x	2.79x
EV / EBITDA	66.7x	106x	104x	60.2x	71.6x	49.9x	41.2x	34.2x
EV / EBIT	80.9x	139x	129x	73.1x	87.1x	61.5x	50.9x	42.2x
EV / FCF	-328x	-281x	-250x	517x	12,224x	-3,102x	1,379x	543x
FCF Yield	-0.3%	-0.36%	-0.4%	0.19%	0.01%	-0.03%	0.07%	0.18%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	20.55	16.85	22.86	36.49	38.93	43.79	54.07	65.93
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	248,702	241,431	309,763	428,396	507,888	592,763	698,061	824,053
EBITDA ¹	21,280	17,430	24,990	36,370	41,038	46,364	56,066	67,269
EBIT ¹	17,539	13,289	20,004	29,982	33,730	37,586	45,316	54,445
Net income ¹	13,011	10,995	14,926	23,785	25,274	28,418	34,601	42,136
Net Debt ¹	1,913	-10,529	-2,986	-14,083	-6,382	-16,185	-21,265	-31,670
Reference price ²	2,187.50	2,859.05	4,003.35	3,401.05	4,525.60	3,579.95	3,579.95	3,579.95
Nbr of stocks (in thousands)	647,775	647,775	647,775	648,264	650,733	650,733	-	-
Announcement Date	5/23/20	5/8/21	5/14/22	5/13/23	5/4/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
AVENUE SUPERMARTS LIMITED	81.76x	3.9x	49.9x	-.--%	27.03B
SEVEN & I HOLDINGS CO., LTD.	35.83x	0.66x	7.98x	+1.64%	40.46B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	17.78x	0.86x	5.97x	+3.70%	28.71B
SM INVESTMENTS CORPORATION	12.96x	2.34x	8.15x	+1.12%	17.7B
COLES GROUP LIMITED	23.48x	0.8x	9.27x	+3.53%	16.27B
CASEY'S GENERAL STORES, INC.	29.08x	1.08x	14.41x	+0.49%	15.26B
JERÓNIMO MARTINS, SGPS, S.A.	19.79x	0.43x	6.62x	+3.22%	12.42B
DINO POLSKA S.A.	30.07x	1.52x	19.41x	-.--%	10.96B
CARREFOUR	9.67x	0.21x	3.98x	+6.77%	9.27B
Average	28.94x	1.31x	13.97x	+2.27%	19.79B
Weighted average by Cap.	33.08x	1.42x	15.11x	+2.02%