Company Valuation: Ambee Pharmaceuticals Plc

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 1,154 985.2 1,260 1,318 1,829 1,960
Change - -14.6% 27.92% 4.57% 38.81% 7.12%
Enterprise Value (EV) 1 1,370 1,210 1,588 1,682 2,274 2,466
Change - -11.7% 31.26% 5.89% 35.21% 8.44%
P/E 317x -75.7x 156x 145x 189x 369x
PBR 19.9x 22x 23.9x 56.5x 62.2x 60.6x
PEG - 0x -1x 11.3x 28.96x -8.2x
Capitalization / Revenue 4.04x 9.95x 6.96x 6.65x 8.34x 8.5x
EV / Revenue 4.8x 12.2x 8.77x 8.49x 10.4x 10.7x
EV / EBITDA 75.6x -724x 80.9x 83.4x 125x 198x
EV / EBIT 119x -166x 107x 128x 183x 334x
EV / FCF 217x -489x -15.2x 1,497x -29.7x -5.1x
FCF Yield 0.46% -0.2% -6.6% 0.07% -3.36% -19.6%
Dividend per Share 2 1.5 - 1 1.5 1 1
Rate of return 0.31% - 0.19% 0.27% 0.13% 0.12%
EPS 2 1.515 -5.421 3.358 3.788 4.035 2.212
Distribution rate 99% - 29.8% 39.6% 24.8% 45.2%
Net sales 1 285.3 98.98 181 198.1 219.3 230.6
EBITDA 1 18.12 -1.672 19.64 20.16 18.26 12.46
EBIT 1 11.5 -7.282 14.86 13.17 12.41 7.388
Net income 1 3.637 -13.01 8.059 9.09 9.683 5.309
Net Debt 1 216.6 224.8 328 363.9 444.7 506.3
Reference price 2 480.70 410.50 525.10 549.10 762.20 816.50
Nbr of stocks (in thousands) 2,400 2,400 2,400 2,400 2,400 2,400
Announcement Date 6/27/21 12/14/21 12/10/22 12/7/23 12/5/24 11/26/25
1BDT in Million2BDT
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.2M
34.6x6.48x22.46x0.91% 46.96B
18.37x2.19x9.9x1.41% 39.63B
27.86x3.39x17.55x0.91% 12.07B
26.75x3.83x15.86x0.61% 11.61B
18.73x3.33x11.58x3.85% 9.11B
9.06x2.09x5.45x4.44% 7.47B
15.9x2.07x6.73x3.21% 7.18B
28.04x3.66x17.01x0.17% 6.79B
Average 22.41x 3.38x 13.32x 1.94% 15.65B
Weighted average by Cap. 25.15x 3.99x 15.29x 1.48%

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. AMBEEPHA Stock
  4. Valuation Ambee Pharmaceuticals Plc