|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,875.80 INR | +1.05% |
|
+0.73% | +2.47% |
| Feb. 13 | Avenue Supermarts opens new store in Mandore, Jodhpur | RE |
| Jan. 12 | Asian Markets Upgrades Avenue Supermarts to Accumulate from Hold, Price Target is INR4,300 | MT |
Company Valuation: Avenue Supermarts Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,852,020 | 2,593,269 | 2,204,778 | 2,944,958 | 2,657,073 | 2,522,111 | - | - |
| Change | - | 40.02% | -14.98% | 33.57% | -9.78% | -5.08% | - | - |
| Enterprise Value (EV) 1 | 1,841,492 | 2,590,283 | 2,190,695 | 2,938,576 | 2,653,491 | 2,521,191 | 2,527,588 | 2,530,042 |
| Change | - | 40.66% | -15.43% | 34.14% | -9.7% | -4.99% | 0.25% | 0.1% |
| P/E ratio | 170x | 175x | 93.2x | 116x | 98.4x | 83x | 69.3x | 60.1x |
| PBR | 15.2x | 19x | 13.7x | 15.8x | 12.4x | 10.3x | 8.97x | 7.8x |
| PEG | - | 4.9x | 1.6x | 17.35x | 14.91x | 6.6x | 3.5x | 3.9x |
| Capitalization / Revenue | 7.67x | 8.37x | 5.15x | 5.8x | 4.48x | 3.68x | 3.14x | 2.69x |
| EV / Revenue | 7.63x | 8.36x | 5.11x | 5.79x | 4.47x | 3.68x | 3.15x | 2.7x |
| EV / EBITDA | 106x | 104x | 60.2x | 71.6x | 59.1x | 48.8x | 41.3x | 35.4x |
| EV / EBIT | 139x | 129x | 73.1x | 87.1x | 73.3x | 61x | 51.5x | 44x |
| EV / FCF | -281x | -250x | 517x | 12,224x | -278x | -1,830x | -1,267x | 3,562x |
| FCF Yield | -0.36% | -0.4% | 0.19% | 0.01% | -0.36% | -0.05% | -0.08% | 0.03% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 16.85 | 22.86 | 36.49 | 38.93 | 41.5 | 46.7 | 55.89 | 64.46 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 241,431 | 309,763 | 428,396 | 507,888 | 593,580 | 684,543 | 802,802 | 936,900 |
| EBITDA 1 | 17,430 | 24,990 | 36,370 | 41,038 | 44,873 | 51,691 | 61,224 | 71,386 |
| EBIT 1 | 13,289 | 20,004 | 29,982 | 33,730 | 36,178 | 41,362 | 49,059 | 57,454 |
| Net income 1 | 10,995 | 14,926 | 23,785 | 25,274 | 27,080 | 30,265 | 36,252 | 41,783 |
| Net Debt 1 | -10,529 | -2,986 | -14,083 | -6,382 | -3,582 | -919.9 | 5,477 | 7,931 |
| Reference price 2 | 2,859.05 | 4,003.35 | 3,401.05 | 4,525.60 | 4,083.20 | 3,875.80 | 3,875.80 | 3,875.80 |
| Nbr of stocks (in thousands) | 647,775 | 647,775 | 648,264 | 650,733 | 650,733 | 650,733 | - | - |
| Announcement Date | 5/8/21 | 5/14/22 | 5/13/23 | 5/4/24 | 5/3/25 | - | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 83x | 3.68x | 48.77x | -.--% | 27.44B | |
| 27.78x | 0.89x | 6.22x | 6.83% | 35.21B | |
| 18.76x | 0.65x | 7.25x | 2.43% | 30.4B | |
| 38.11x | 1.55x | 18.86x | 0.34% | 24.63B | |
| 24.96x | 0.83x | 8.85x | 3.69% | 19.85B | |
| 19.93x | 0.46x | 6.84x | 2.9% | 15.51B | |
| 8.59x | 1.74x | 5.82x | 2.02% | 14.04B | |
| 10.27x | 0.24x | 4.29x | 6.55% | 12.47B | |
| 23.68x | 1.16x | 14.64x | -.--% | 10.6B | |
| 18.33x | 0.39x | 6.02x | 6.06% | 10.14B | |
| Average | 27.34x | 1.16x | 12.76x | 3.08% | 20.03B | |
| Weighted average by Cap. | 31.23x | 1.29x | 14.36x | 3.06% |
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
- Stock Market
- Equities
- DMART Stock
- Valuation Avenue Supermarts Limited
Select your edition
All financial news and data tailored to specific country editions
