Company Valuation: Aarti Drugs Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 39,725 31,280 39,886 31,240 29,152 40,862 -
Change - -21.26% 27.51% -21.68% -6.68% 40.17% -
Enterprise Value (EV) 39,725 31,280 39,886 31,240 29,152 40,862 40,862
Change - -21.26% 27.51% -21.68% -6.68% 40.17% 0%
P/E 19.4x 18.8x 23.4x 18.5x 15x - 16x
PBR 3.83x 2.62x 3.11x 2.27x 1.88x 2.39x 2.15x
PEG - -1x 7.13x -16.35x 0.9x - -
Capitalization / Revenue 1.6x 1.15x 1.58x 1.31x 1.14x 1.39x 1.25x
EV / Revenue 0x 0x 0x 0x 0x 1.39x 1.25x
EV / EBITDA 0x 0x 0x 0x 0x 10.1x 8.8x
EV / EBIT 0x 0x 0x 0x 0x 12.5x 10.8x
EV / FCF -0x -0x 0x 0x 0x 52.5x 40x
FCF Yield -1.86% -0.97% 3.32% 2.16% 2.75% 1.9% 2.5%
Dividend per Share 2 1 - 1 - 2 5.9 7
Rate of return 0.23% - 0.23% - 0.63% 1.32% 1.56%
EPS 2 22.12 17.97 18.56 18.35 21.36 - 27.9
Distribution rate 4.52% - 5.39% - 9.36% - 25.1%
Net sales 1 24,886 27,160 25,286 23,870 25,653 29,453 32,686
EBITDA 1 3,294 3,056 3,165 2,871 3,092 4,035 4,641
EBIT 1 2,794 2,553 2,650 2,313 2,422 3,262 3,767
Net income 1 2,050 1,663 1,714 1,682 1,949 2,152 2,546
Net Debt - - - - - - -
Reference price 2 429.00 337.80 433.85 339.80 319.40 447.70 447.70
Nbr of stocks (in thousands) 92,600 92,600 91,935 91,935 91,270 91,270 -
Announcement Date 5/9/22 4/29/23 5/3/24 5/6/25 5/15/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 1.46% 388M
37.66x13.18x27.98x0.53% 1,143B
39.33x6.61x18.6x1.99% 647B
37.45x8.4x17.37x2.4% 506B
21.46x5.22x12.98x2.51% 384B
103.38x5.8x24.86x2.4% 350B
21.99x5.69x13.69x2.94% 293B
22.31x4.51x12.87x1.96% 265B
28.42x7.28x13.03x2.25% 242B
-45.78x7.1x27.53x2.07% 197B
Average 29.58x 7.09x 18.77x 2.05% 402.79B
Weighted average by Cap. 35.27x 8.35x 20.48x 1.8%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Aarti Drugs Limited

Historical PBR trend

Valuation ratios - PBR - Aarti Drugs Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Aarti Drugs Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Aarti Drugs Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Aarti Drugs Limited
  1. Stock Market
  2. Stocks
  3. AARTIDRUGS Stock
  4. Valuation Aarti Drugs Limited