Company Valuation: Amiable Logistics (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025
Market Cap 1 126.1 131.1 135.1
Change - 3.95% 3.07%
Enterprise Value (EV) 1 152.9 148.6 163.1
Change - -2.83% 9.78%
P/E 8.36x 9.78x 17.3x
PBR 1.83x 1.59x 1.5x
PEG 0x -0.9x -0.4x
Capitalization / Revenue 0.43x 0.54x 0.6x
EV / Revenue 0.52x 0.61x 0.72x
EV / EBITDA 9.79x 6.67x 13.6x
EV / EBIT 10.4x 8.75x 20.9x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 8.63 7.67 4.47
Distribution rate - - -
Net sales 1 294.6 244 225.3
EBITDA 1 15.63 22.27 11.98
EBIT 1 14.71 16.99 7.795
Net income 1 10.82 13.41 7.812
Net Debt 1 26.8 17.5 28.01
Reference price 2 72.15 75.00 77.30
Nbr of stocks (in thousands) 1,748 1,748 1,748
Announcement Date 05/09/23 03/09/24 03/09/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.92L
17.43x1.2x8.74x6.23% 8.95TCr
16.02x0.97x8.46x1.63% 7.9TCr
16.4x0.98x7.23x3.49% 7.35TCr
24.49x1.82x17.34x0.83% 2.46TCr
20.56x0.8x8.66x-.--% 1.21TCr
28.98x2.49x9.39x-.--% 905.49Cr
8.96x0.34x6.65x6.77% 627.07Cr
14.82x0.68x7.75x3.48% 581.62Cr
28.91x0.53x7.72x-.--% 543.83Cr
Average 19.62x 1.09x 9.11x 2.49% 3.05TCr
Weighted average by Cap. 17.83x 1.12x 8.93x 3.36%

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. AMIABLE Stock
  4. Valuation Amiable Logistics (India) Limited