Company Valuation: Camlin Fine Sciences Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,899 20,006 14,946 31,552 18,623 20,448 -
Change - -8.65% -25.29% 111.1% -40.98% 9.8% -
Enterprise Value (EV) 21,899 20,006 14,946 31,552 18,623 20,448 20,448
Change - -8.65% -25.29% 111.1% -40.98% 9.8% 0%
P/E 30.6x 37.3x -16x -20.9x 67.3x 26.6x 13.1x
PBR - 2.44x 1.73x - 1.86x 1.82x 1.69x
PEG - -1.5x 0x -0.5x -1x 0x 0x
Capitalization / Revenue 1.55x 1.19x 0.93x - 1.08x 0.96x 0.87x
EV / Revenue 0x 0x 0x - 0x 0.96x 0.87x
EV / EBITDA 0x 0x 0x - 0x 8.12x 6.16x
EV / EBIT 0x 0x -0x - 0x 11.8x 8.41x
EV / FCF -0x -0x 0x -0x 0x 249x 12x
FCF Yield -3.12% -4.67% 5.25% -0.5% 1.32% 0.4% 8.37%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 4.56 3.41 -5.58 -8.03 1.44 4 8.15
Distribution rate - - - - - - -
Net sales 1 14,121 16,816 16,131 - 17,233 21,331 23,616
EBITDA 1 1,528 2,053 739.2 - 1,069 2,517 3,318
EBIT 1 968.4 1,428 -46.91 - 359.6 1,726 2,430
Net income 1 606.8 521.1 -927.5 - 276.3 765 1,568
Net Debt - - - - - - -
Reference price 2 139.50 127.35 89.25 167.90 96.95 106.45 106.45
Nbr of stocks (in thousands) 156,984 157,093 167,465 187,921 192,087 192,092 -
Announcement Date 5/19/22 5/22/23 5/20/24 5/23/25 5/26/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.86x - - - 214M
37.82x5.15x20.87x1.03% 81.17B
29.66x4.47x19.33x2.24% 38.18B
25.4x3.02x15.64x2.05% 38.04B
13.85x1.35x8.28x2.28% 24.39B
11.48x3.16x6.31x2.35% 22.63B
35.92x8.8x26.77x2.55% 22.56B
25.66x2.77x11.24x1.76% 18.37B
14.19x2.86x6.5x1.14% 15.72B
23.3x2.84x13.05x1.43% 14.68B
Average 24.42x 3.82x 14.22x 1.87% 27.59B
Weighted average by Cap. 27.61x 4.15x 16.23x 1.76%

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. CAMLINFINE Stock
  4. Valuation Camlin Fine Sciences Limited