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 1,69,890 1,49,607 1,16,216 - -
Change - 63.5% 69.19% 250.61% -11.94% -22.32% - -
Enterprise Value (EV) 17,516 28,640 48,455 1,69,890 1,49,607 1,16,216 1,16,216 1,16,216
Change - 63.5% 69.19% 250.61% -11.94% -22.32% 0% 0%
P/E - 26.7x 28.2x 51.8x 36.6x 21.5x 25.2x -
PBR 3.35x 3.8x 5.27x 13.8x 9.27x - 4.72x 3.92x
PEG - - 0.5x 0.6x 1.5x 14.78x 1.4x -
Capitalization / Revenue 14,27,379x 17,57,483x 22,43,617x 58,30,532x 44,96,678x - 31,40,979x 27,40,949x
EV / Revenue - - - - - - 31,40,979x 27,40,949x
EV / EBITDA - - - - - - 2,08,64,672x 1,77,70,064x
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% - 0.26% 0.33%
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 1,257.10 976.60 976.60 976.60
Nbr of stocks (in thousands) 1,13,483 1,19,083 1,19,083 1,19,083 1,19,009 1,19,001 - -
Announcement Date 28/05/21 23/05/22 30/05/23 21/05/24 26/05/25 20/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.68x - - - 121.75Cr
38.67x6.14x28.23x0.66% 43TCr
16.27x1.35x9.02x3.05% 2.48TCr
11.26x1.06x8.16x3.29% 1.44TCr
10.93x1.35x9.67x6.1% 879.06Cr
11.36x0.76x8.06x2.05% 383.73Cr
10.59x0.53x4.52x3.2% 381.14Cr
8.14x0.45x4.83x4.29% 230.42Cr
Average 17.11x 1.66x 10.35x 3.23% 6.14TCr
Weighted average by Cap. 35.65x 5.55x 25.88x 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