Company Valuation: AvenuesAI Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 51,570 37,786 94,502 46,018 46,578 55,358 -
Change - -26.73% 150.1% -51.3% 1.22% 18.85% -
Enterprise Value (EV) 51,570 37,786 94,502 46,018 46,578 55,358 55,358
Change - -26.73% 150.1% -51.3% 1.22% 18.85% 0%
P/E 62.4x 28.3x 60.9x 19.7x - 17.5x 15x
PBR 1.75x 1.2x 2.75x 1.24x 0.98x 1.1x 1.02x
PEG - 0.5x 5.1x 0.4x - - 0.9x
Capitalization / Revenue 3.99x 1.93x 2.98x 1.15x 0.57x 0.48x 0.43x
EV / Revenue 0x 0x 0x 0x 0x 0.48x 0.43x
EV / EBITDA 0x 0x 0x 0x 0x 10.8x 8.77x
EV / EBIT 0x 0x 0x 0x 0x 15x 12.1x
EV / FCF - - 0x -0x 0x 73.7x 19.4x
FCF Yield - - 4.53% -6.61% 4.2% 1.36% 5.15%
Dividend per Share 2 - - 0.05 - - - 0.1
Rate of return - - 0.15% - - - 0.63%
EPS 2 0.31 0.5 0.56 0.84 - 0.91 1.06
Distribution rate - - 8.93% - - - 9.43%
Net sales 1 12,939 19,623 31,711 39,926 81,158 114,556 129,918
EBITDA 1 1,529 1,796 2,506 3,034 3,552 5,142 6,315
EBIT 1 902.9 1,180 1,819 2,330 2,784 3,681 4,593
Net income 1 836.5 1,363 1,581 2,254 2,790 3,170 3,717
Net Debt - - - - - - -
Reference price 2 19.35 14.17 34.12 16.57 13.37 15.91 15.91
Nbr of stocks (in thousands) 2,665,125 2,666,596 2,769,690 2,777,184 3,484,109 3,481,020 -
Announcement Date 9/5/22 25/5/23 16/5/24 26/5/25 29/5/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 580M
57.59x19.79x36.85x-.--% 109B
13.65x2.83x6.29x1.97% 74.06B
21.86x5.97x11.48x-.--% 30.27B
35.87x18.09x29.67x2.38% 22.87B
86.12x7.02x30.07x-.--% 23.73B
35.92x3.83x12.22x-.--% 24.15B
5.26x2.73x6.48x5.13% 18.04B
7x - - 9.02% 17.63B
11.48x-0.9x-1.58x-.--% 15.32B
Average 30.53x 7.42x 16.43x 1.85% 33.53B
Weighted average by Cap. 36.02x 10.25x 20.80x 1.35%

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. CCAVENUE Stock
  4. Valuation AvenuesAI Limited