Company Valuation: Artificial Electronics Intelligent Material Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 3.758 3.588 5.014 23.32 3,746 2,835
Change - -4.52% 39.75% 365.01% 15,966.53% -24.33%
Enterprise Value (EV) 1 0.9717 0.2429 7.448 20.25 3,450 3,850
Change - -75% 2,965.9% 171.94% 16,935.24% 11.59%
P/E -2.54x -2.38x -0.96x 13.5x 64.4x 7.85x
PBR 0.25x 0.6x 6.25x 9.2x 11.9x 2.32x
PEG - -0x -0x -0x 1x 0x
Capitalization / Revenue 6.26x - - 0.96x 14.4x 1.89x
EV / Revenue 1.62x - - 0.83x 13.2x 2.56x
EV / EBITDA - - - - - -
EV / EBIT -0.75x -0.14x -1.43x 9.07x 115x 8.05x
EV / FCF -1.2x -0.48x - - -1,903x -2.32x
FCF Yield -83.4% -208% - - -0.05% -43.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6547 -1.331 -4.61 1.529 3.43 13.05
Distribution rate - - - - - -
Net sales 1 0.6 - - 24.3 261 1,501
EBITDA - - - 2.394 30.27 479.8
EBIT 1 -1.29 -1.705 -5.218 2.233 30.09 478.4
Net income 1 -0.741 -1.507 -5.212 1.731 28.3 367.6
Net Debt 1 -2.786 -3.345 2.434 -3.062 -295.8 1,015
Reference price 2 1.66 3.17 4.43 20.60 220.80 102.45
Nbr of stocks (in thousands) 2,264 1,132 1,132 1,132 16,966 27,670
Announcement Date 05/07/21 27/03/23 06/09/23 29/08/24 19/06/25 20/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.47Cr
25.91x9.57x15.59x0.76% 3,71100Cr
120.51x52.1x84.57x-.--% 42TCr
63.44x13.4x28.26x-.--% 8.06TCr
104.81x8.9x22.56x-.--% 7.55TCr
380.71x16.25x64.21x-.--% 7.65TCr
38.15x1.91x15.25x-.--% 6.87TCr
196.75x6.29x24.28x-.--% 4.8TCr
111.72x4.59x22.29x-.--% 4.01TCr
27.99x5.79x27.77x-.--% 3.58TCr
Average 118.89x 13.20x 33.86x 0.08% 45.55TCr
Weighted average by Cap. 45.29x 13.42x 23.33x 0.62%

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. DATASOFT Stock
  4. Valuation Artificial Electronics Intelligent Material Limited