Valuation Advanced Drainage Systems, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 08:17:15 15/06/2026 pm IST			5-day change	1st Jan Change
137.96 ^USD	+2.23%		+5.63%	-4.81%

11/06	Jefferies Initiates Advanced Drainage Systems at Buy With $175 Price Target	MT
08/06	Advanced Drainage Systems is Likely to Set High-Single-Digit 2029 Revenue CAGR Guidance at Investor Day, RBC Says	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,545	6,841	13,369	8,428	10,682	10,337	-	-
Change	-	-19.94%	95.43%	-36.95%	26.73%	-3.23%	-	-
Enterprise Value (EV) ¹	8,549	6,647	14,230	9,391	12,231	11,759	11,607	11,423
Change	-	-22.25%	114.08%	-34.01%	30.24%	-3.85%	-1.29%	-1.59%
P/E Ratio	37.7x	13.9x	26.7x	18.9x	25.2x	22x	18.6x	14.8x
PBR	9.59x	6.96x	10.6x	5.57x	5.72x	4.94x	4.56x	4.01x
PEG	-	0.1x	4.39x	-1.8x	-4.54x	1.7x	1x	0.6x
Capitalization / Revenue	3.09x	2.23x	4.65x	2.9x	3.5x	3x	2.82x	2.65x
EV / Revenue	3.09x	2.16x	4.95x	3.23x	4.01x	3.41x	3.17x	2.93x
EV / EBITDA	12.6x	7.35x	15.4x	10.6x	12.7x	11.5x	10.4x	9.34x
EV / EBIT	20.8x	9.24x	19.4x	14.3x	19.8x	15.8x	13.8x	12.4x
EV / FCF	68x	12.3x	26.6x	27.5x	21.5x	22.1x	18.8x	17x
FCF Yield	1.47%	8.14%	3.75%	3.64%	4.65%	4.52%	5.32%	5.87%
Dividend per Share ²	0.44	0.48	0.56	0.64	0.72	0.7967	0.8367	0.82
Rate of return	0.37%	0.57%	0.33%	0.59%	0.53%	0.59%	0.62%	0.61%
EPS ²	3.15	6.08	6.45	5.76	5.44	6.137	7.261	9.138
Distribution rate	14%	7.89%	8.68%	11.1%	13.2%	13%	11.5%	8.97%
Net sales ¹	2,769	3,071	2,874	2,904	3,050	3,451	3,663	3,900
EBITDA ¹	676	904	922.9	889.2	962.9	1,024	1,120	1,223
EBIT ¹	411.9	719.3	732.1	657.4	619.2	746.6	840.7	919.9
Net income ¹	229.5	507.1	509.9	450.2	426.5	488.1	565.1	674
Net Debt ¹	4.415	-193.9	860.9	962.3	1,549	1,423	1,271	1,086
Reference price ²	118.81	84.21	172.24	108.65	137.13	134.95	134.95	134.95
Nbr of stocks (in thousands)	71,920	81,233	77,617	77,575	77,896	76,596	-	-
Announcement Date	19/05/22	18/05/23	16/05/24	15/05/25	21/05/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADVANCED DRAINAGE SYSTEMS, INC.	21.99x	3.41x	11.49x	0.59%	1.03TCr
GEBERIT AG	27.1x	5.45x	18.57x	2.59%	2.11TCr
ASTRAL LIMITED	73.88x	6.16x	38.35x	0.28%	426.39Cr
ZHEJIANG WEIXING NEW BUILDING MATERIALS CO., LTD.	18.08x	2.38x	11.64x	5.27%	218.35Cr
RELIANCE WORLDWIDE CORPORATION LIMITED	17.64x	1.71x	9.36x	1.72%	190.34Cr
CHINA LESSO GROUP HOLDINGS LIMITED	6.72x	0.86x	4.75x	5.05%	165.5Cr
FINOLEX INDUSTRIES LIMITED	21.58x	2.04x	16x	2.21%	112.55Cr
TECHNOFLEX CORPORATION	35.1x	-	-	0.9%	79Cr
Average	27.76x	3.14x	15.74x	2.33%	541.9Cr
Weighted average by Cap.	28.84x	4.43x	17.46x	2.04%