Company Valuation: AXISCADES Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 1,050 1,507 4,821 10,232 23,185 37,755
Change - 43.53% 219.98% 112.24% 126.6% 62.84%
Enterprise Value (EV) 1 2,033 1,615 4,628 12,645 24,696 39,087
Change - -20.59% 186.63% 173.2% 95.31% 58.27%
P/E 3.62x -6.95x 22.1x -195x 71.4x 51.6x
PBR 0.33x 0.5x 1.46x 3.03x 3.96x 5.82x
PEG - 0x -0x 2x -0x 0x
Capitalization / Revenue 0.16x 0.29x 0.79x 1.26x 2.43x 3.66x
EV / Revenue 0.3x 0.31x 0.76x 1.55x 2.59x 3.79x
EV / EBITDA 2.56x 3.3x 7.93x 9.44x 21x 32.3x
EV / EBIT 3.02x 4.07x 9.77x 10.3x 23.7x 37.8x
EV / FCF 2.5x 2.02x 12.5x -6.87x -132x 701x
FCF Yield 40% 49.6% 8.01% -14.6% -0.76% 0.14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 7.69 -5.74 5.76 -1.375 7.74 17.22
Distribution rate - - - - - -
Net sales 1 6,729 5,238 6,088 8,138 9,551 10,307
EBITDA 1 793.4 488.9 583.5 1,340 1,179 1,209
EBIT 1 674.3 396.5 473.7 1,223 1,040 1,033
Net income 1 297.5 -216.6 222.3 -52.32 328.1 749.4
Net Debt 1 983.6 108.1 -192.4 2,413 1,511 1,332
Reference price 2 27.80 39.90 127.15 267.85 552.70 888.40
Nbr of stocks (in thousands) 37,760 37,760 37,914 38,199 41,948 42,498
Announcement Date 5/9/20 5/9/21 2/9/22 6/9/23 26/8/24 2/9/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
842.5x - - - 1.2B
82.58x9.47x36.28x0.6% 660M
-318.33x0.91x29.76x - 526M
10.95x - - 6.07% 386M
Average 154.42x 5.19x 33.02x 3.33% 693.12M
Weighted average by Cap. 325.99x 5.67x 33.39x 2.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. AXISCADES Stock
  4. AXISCADES Stock
  5. Valuation AXISCADES Technologies Limited