Valuation Lumax Auto Technologies Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:10:55 08/10/2024 pm IST			5-day change	1st Jan Change
554.50 ^INR	+1.73%		-3.09%	+43.84%

30/09	Lumax Auto Technologies Limited Approves Dividend for the Financial Year Ended March 31, 2024	CI
20/09	Lumax Auto Technologies Limited Provides Earnings Guidance for the Fiscal Year 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,398	11,055	11,420	18,328	32,934	37,793	-	-
Change	-	225.38%	3.3%	60.49%	79.7%	14.76%	-	-
Enterprise Value (EV) ¹	3,398	11,055	11,420	22,282	32,934	40,118	37,946	37,793
Change	-	225.38%	3.3%	95.12%	47.8%	21.82%	-5.41%	-0.4%
P/E ratio	5.85x	23.5x	16.5x	19.7x	25.3x	21.7x	16.4x	14x
PBR	0.76x	2.08x	2.1x	2.77x	4.17x	3.96x	3.33x	2.93x
PEG	-	-1.2x	0.3x	0.6x	0.6x	0.7x	0.5x	0.8x
Capitalization / Revenue	0.3x	1x	0.76x	0.99x	1.17x	1.15x	0.98x	0.86x
EV / Revenue	0.3x	1x	0.76x	1.21x	1.17x	1.22x	0.99x	0.86x
EV / EBITDA	3.75x	11.3x	7.58x	11.1x	8.95x	9.38x	7.24x	6.2x
EV / EBIT	6.02x	17.3x	10.3x	15.1x	13.2x	11.8x	9.32x	7.03x
EV / FCF	8.33x	19.7x	28.1x	37.2x	19.8x	27.8x	17.2x	15.1x
FCF Yield	12%	5.07%	3.56%	2.69%	5.06%	3.6%	5.8%	6.64%
Dividend per Share ²	3	3	3.5	4.5	5.5	8.5	12	15
Rate of return	6.02%	1.85%	2.09%	1.67%	1.14%	1.56%	2.2%	2.75%
EPS ²	8.52	6.91	10.18	13.63	19.1	25.18	33.18	39.05
Distribution rate	35.2%	43.4%	34.4%	33%	28.8%	33.8%	36.2%	38.4%
Net sales ¹	11,409	11,079	15,079	18,475	28,217	32,957	38,450	44,085
EBITDA ¹	906.5	979.2	1,507	2,003	3,681	4,276	5,239	6,092
EBIT ¹	564.4	637.7	1,112	1,480	2,501	3,400	4,073	5,374
Net income ¹	580.4	471.3	694.1	928.8	1,302	1,716	2,260	2,662
Net Debt ¹	-	-	-	3,955	-	2,325	153	-
Reference price ²	49.85	162.20	167.55	268.90	483.20	545.05	545.05	545.05
Nbr of stocks (in thousands)	68,158	68,158	68,158	68,158	68,158	68,158	-	-
Announcement Date	17/06/20	12/06/21	12/05/22	30/05/23	27/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
LUMAX AUTO TECHNOLOGIES LIMITED	21.65x	1.2x	9.23x	+1.56%	442M
DENSO CORPORATION	12.16x	0.8x	5.62x	+2.96%	42.85B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	20.95x	3.69x	13.55x	+2.75%	21.16B
WEICHAI POWER CO., LTD.	10.54x	0.3x	2.55x	+4.92%	19.04B
APTIV PLC	9.84x	1.28x	8.18x	-.--%	18.73B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.03x	1.22x	12.2x	+0.75%	16.03B
HYUNDAI MOBIS CO.,LTD	5.34x	0.21x	3.27x	+2.23%	14.48B
BOSCH LIMITED	52.19x	5.48x	40.95x	+0.95%	12.93B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	11.78x	0.53x	5.23x	+3.19%	12.76B
CONTINENTAL AG	8.97x	0.36x	3.29x	+3.76%	12.14B
Average	18.35x	1.51x	10.41x	+2.31%	17.06B
Weighted average by Cap.	16.72x	1.45x	9.45x	+2.48%