Valuation Lumax Auto Technologies Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:03 08/05/2026 pm IST			5-day change	1st Jan Change
1,736.10 ^INR	+1.69%		+7.07%	+12.41%

08/05	Lumax Auto Technologies approves sale of entire 50% stake in Lumax Jopp Allied Technologies to Jopp Holding GmbH	RE
27/03	Lumax Alps Alpine India Private Limited announced that it expects to receive INR 7 million in funding from Lumax Auto Technologies Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,055	11,420	18,328	32,934	36,802	1,18,329	-	-
Change	-	3.3%	60.49%	79.7%	11.74%	221.53%	-	-
Enterprise Value (EV) ¹	11,055	11,420	22,282	39,173	43,933	1,18,337	1,18,336	1,18,336
Change	-	3.3%	95.12%	75.81%	12.15%	169.36%	-0%	-0%
P/E ratio	23.5x	16.5x	19.7x	25.3x	20.7x	46.1x	34.4x	26.6x
PBR	2.08x	2.1x	2.77x	4.17x	3.94x	10.2x	8.1x	6.3x
PEG	-	0.3x	0.6x	0.6x	0.6x	1x	1x	0.9x
Capitalization / Revenue	1x	0.76x	0.99x	1.17x	1.01x	2.5x	2.13x	1.83x
EV / Revenue	1x	0.76x	1.21x	1.39x	1.21x	2.5x	2.13x	1.83x
EV / EBITDA	11.3x	7.58x	11.1x	10.6x	9.45x	18.7x	15x	12.4x
EV / EBIT	17.3x	10.3x	15.1x	15.7x	13.1x	24.9x	19.4x	15.5x
EV / FCF	19.7x	28.1x	37.2x	23.5x	39.9x	135x	38.4x	27.2x
FCF Yield	5.07%	3.56%	2.69%	4.25%	2.51%	0.74%	2.61%	3.68%
Dividend per Share ²	3	3.5	4.5	5.5	5.5	7.333	10.33	11.33
Rate of return	1.85%	2.09%	1.67%	1.14%	1.02%	0.42%	0.6%	0.65%
EPS ²	6.91	10.18	13.63	19.1	26.08	37.65	50.46	65.16
Distribution rate	43.4%	34.4%	33%	28.8%	21.1%	19.5%	20.5%	17.4%
Net sales ¹	11,079	15,079	18,475	28,217	36,367	47,245	55,579	64,817
EBITDA ¹	979.2	1,507	2,003	3,681	4,648	6,312	7,898	9,547
EBIT ¹	637.7	1,112	1,480	2,501	3,361	4,755	6,095	7,610
Net income ¹	471.3	694.1	928.8	1,302	1,778	2,567	3,439	4,441
Net Debt ¹	-	-	3,955	6,239	7,131	8.8	7.8	7.1
Reference price ²	162.20	167.55	268.90	483.20	539.95	1,736.10	1,736.10	1,736.10
Nbr of stocks (in thousands)	68,158	68,158	68,158	68,158	68,158	68,158	-	-
Announcement Date	12/06/21	12/05/22	30/05/23	27/05/24	29/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LUMAX AUTO TECHNOLOGIES LIMITED	46.11x	2.5x	18.75x	0.42%	125.29Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	28.15x	1.84x	15.11x	1.11%	5.63TCr
WEICHAI POWER CO., LTD.	21.75x	0.93x	6.75x	2.67%	4.28TCr
DENSO CORPORATION	12.52x	0.66x	5.31x	3.38%	3.3TCr
HYUNDAI MOBIS CO.,LTD	10.68x	0.66x	8.72x	1.37%	3.11TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.21x	2.81x	9.94x	3.89%	2.27TCr
MAGNA INTERNATIONAL INC.	10.22x	0.49x	4.87x	3.14%	1.72TCr
NINGBO TUOPU GROUP CO.,LTD.	36.44x	3.32x	19.9x	0.84%	1.71TCr
CONTINENTAL AG	11.69x	1.04x	5.92x	4.61%	1.66TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	34.32x	1.2x	13.26x	0.64%	1.47TCr
Average	22.71x	1.55x	10.85x	2.21%	2.53TCr
Weighted average by Cap.	20.43x	1.40x	10.10x	2.27%