AETHER INDUSTRIES LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 827 INR | -0.33% |
|
-0.64% | -6.80% |
Valuation
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 1,16,611 | 1,09,977 | - | - |
| Enterprise Value (EV) 1 | 1,16,611 | 1,09,977 | 1,09,977 | 1,09,977 |
| P/E ratio | 89.5 x | 88.7 x | 52.8 x | 38.9 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 17.9 x | 16.6 x | 10.9 x | 7.79 x |
| EV / Revenue | 17.9 x | 16.6 x | 10.9 x | 7.79 x |
| EV / EBITDA | 62.6 x | 65.5 x | 36.9 x | 25.9 x |
| EV / FCF | -28.6 x | -431 x | -28.4 x | -25.8 x |
| FCF Yield | -3.5% | -0.23% | -3.52% | -3.88% |
| Price to Book | 9.41 x | 5.21 x | 4.72 x | 4.2 x |
| Nbr of stocks (in thousands) | 1,24,511 | 1,32,550 | - | - |
| Reference price 2 | 936.6 | 829.7 | 829.7 | 829.7 |
| Announcement Date | 06/05/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 6,511 | 6,618 | 10,063 | 14,116 |
| EBITDA 1 | 1,862 | 1,680 | 2,979 | 4,247 |
| EBIT 1 | 1,630 | 1,283 | 2,462 | 3,365 |
| Operating Margin | 25.04% | 19.39% | 24.47% | 23.84% |
| Earnings before Tax (EBT) 1 | 1,745 | 1,652 | 2,763 | 3,684 |
| Net income 1 | 1,304 | 1,246 | 2,086 | 2,828 |
| Net margin | 20.03% | 18.82% | 20.73% | 20.03% |
| EPS 2 | 10.47 | 9.350 | 15.70 | 21.35 |
| Free Cash Flow 1 | -4,080 | -255 | -3,876 | -4,268 |
| FCF margin | -62.66% | -3.85% | -38.52% | -30.23% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 06/05/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | - | 1,774 | 1,330 | 1,213 |
| EBITDA 1 | - | 518.5 | 348 | 207.5 |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | 430 | 382 | - |
| Net income 1 | 298.1 | 315.5 | 286 | - |
| Net margin | - | 17.78% | 21.5% | - |
| EPS 2 | 2.250 | 2.500 | - | 496.0 |
| Dividend per Share | - | - | - | - |
| Announcement Date | 26/07/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | -4,080 | -255 | -3,877 | -4,268 |
| ROE (net income / shareholders' equity) | 10.5% | 7.4% | 9.4% | 11.5% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | 99.60 | 159.0 | 176.0 | 198.0 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | 4,014 | 2,372 | 4,875 | 6,250 |
| Capex / Sales | 61.66% | 35.84% | 48.44% | 44.28% |
| Announcement Date | 06/05/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
829.7
INR
Average target price
1,061
INR
Spread / Average Target
+27.92%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -6.80% | 1.32B | |
| +17.43% | 66.51B | |
| +0.44% | 48.47B | |
| +17.59% | 41.43B | |
| +22.33% | 27.19B | |
| +13.00% | 19.82B | |
| +4.74% | 18.15B | |
| -22.01% | 15.98B | |
| -8.95% | 15.46B | |
| +4.12% | 15.53B |
- Stock Market
- Equities
- AETHER Stock
- Financials Aether Industries Limited