Company Valuation: Astal Laboratories Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 34.77 64.34 118.1 401.9 747.2 2,759
Change - 85.03% 83.54% 240.29% 85.93% 269.28%
Enterprise Value (EV) 1 34.46 64.16 117.2 344.2 862.6 3,251
Change - 86.18% 82.75% 193.57% 150.59% 276.91%
P/E 577x -376x 722x 26.3x 9.45x 8.37x
PBR 0.67x 1.25x 2.27x 1.72x 2.08x 0.83x
PEG - 1x -4x 0x 0x -2.89x
Capitalization / Revenue 17.2x 30.5x 3.27x 1.7x 1.17x 1.11x
EV / Revenue 17.1x 30.4x 3.25x 1.45x 1.36x 1.31x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0152 -0.0431 0.041 1.554 8.043 7.81
Distribution rate - - - - - -
Net sales 1 2.019 2.108 36.07 236.6 636.6 2,486
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 0.0602 -0.1711 0.164 7.847 89.25 147.1
Net Debt 1 -0.3129 -0.1828 -0.844 -57.64 115.4 491.9
Reference price 2 8.75 16.19 29.60 40.88 76.01 65.36
Nbr of stocks (in thousands) 3,974 3,974 3,990 9,830 9,830 42,216
Announcement Date 9/1/21 9/8/22 8/25/23 7/12/24 8/18/25 9/7/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.68M
32.45x11.78x23.93x0.61% 1,019B
28.48x6.32x17.7x2.09% 617B
33.26x7.78x16.08x2.64% 464B
104.98x5.87x24.89x2.36% 356B
18.81x4.58x11.36x2.9% 333B
19.83x5.17x12.78x3.09% 267B
20.02x4.17x11.86x2.13% 244B
25.46x6.66x11.86x2.5% 218B
-43.78x6.39x24.97x2.27% 179B
Average 26.61x 6.52x 17.27x 2.29% 369.72B
Weighted average by Cap. 31.80x 7.61x 18.61x 1.96%

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. MACINTR Stock
  4. Valuation Astal Laboratories Limited