Company Valuation: Action Construction Equipment Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,516 28,640 48,455 169,890 149,607 110,546 - -
Change - 63.5% 69.19% 250.61% -11.94% -26.11% - -
Enterprise Value (EV) 17,516 28,640 48,455 169,890 149,607 110,546 110,546 110,546
Change - 63.5% 69.19% 250.61% -11.94% -26.11% 0% 0%
P/E Ratio - 26.7x 28.2x 51.8x 36.6x 21.5x 23.9x -
PBR 3.35x 3.8x 5.27x 13.8x 9.27x - 4.49x 3.73x
PEG - - 0.5x 0.6x 1.5x 14.78x 1.3x -
Capitalization / Revenue 1,427,379x 1,757,483x 2,243,617x 5,830,532x 4,496,678x - 2,987,725x 2,607,213x
EV / Revenue - - - - - - 2,987,725x 2,607,213x
EV / EBITDA - - - - - - 19,846,648x 16,903,032x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.5 0.6 1 2 2 - 2.5 3.2
Rate of return 0.32% 0.25% 0.25% 0.14% 0.16% - 0.27% 0.34%
EPS 2 - 9.02 14.41 27.56 34.37 34.87 38.8 -
Distribution rate - 6.65% 6.94% 7.26% 5.82% - 6.44% -
Net sales 12,272 16,296 21,597 29,138 33,270 - 37,000 42,400
EBITDA 1,190 1,514 2,209 4,032 5,058 - 5,570 6,540
EBIT - 1,360 2,029 - 4,774 - - -
Net income - 1,050 1,716 3,282 4,092 - - -
Net Debt - - - - - - - -
Reference price 2 154.35 240.50 406.90 1,426.65 1,257.10 928.95 928.95 928.95
Nbr of stocks (in thousands) 113,483 119,083 119,083 119,083 119,009 119,001 - -
Announcement Date 28/5/21 23/5/22 30/5/23 21/5/24 26/5/25 20/5/26 - -
1INR in Million2INR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.24x - - - 1.17B
38.68x6.13x28.25x0.66% 430B
16.83x1.41x9.48x2.95% 25.92B
12.46x1.16x8.88x3% 16.02B
11.75x1.44x10.34x5.68% 9.64B
13.81x0.97x10.28x1.61% 4.9B
12.12x0.62x5.33x2.84% 4.32B
8.76x0.48x5.17x3.99% 2.49B
Average 17.83x 1.75x 11.10x 2.96% 61.83B
Weighted average by Cap. 35.51x 5.51x 25.79x 1%

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. ACE Stock
  4. Valuation Action Construction Equipment Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!