Company Valuation: Arvee Laboratories (India) Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 259 610.5 1,253 969.8 1,580 1,565
Change - 135.74% 105.23% -22.6% 62.95% -0.98%
Enterprise Value (EV) 1 256.9 612.9 1,238 970.8 1,572 1,526
Change - 138.57% 101.99% -21.58% 61.88% -2.9%
P/E 11.6x 22.8x 48.7x 23.5x 151x 72.9x
PBR 1.39x 2.85x 5.23x 3.46x 5.43x 5.01x
PEG - 1.1x -12.59x 0.4x -2x 1x
Capitalization / Revenue 0.57x 1.29x 3.11x 1.58x 5.21x 4.07x
EV / Revenue 0.57x 1.29x 3.07x 1.58x 5.18x 3.96x
EV / EBITDA 4.27x 10.1x 21.8x 13.3x 53.7x 42.3x
EV / EBIT 6.88x 16.7x 36.9x 18.7x 109x 62x
EV / FCF 3.73x -53.5x 161x -361x 44.3x -69.3x
FCF Yield 26.8% -1.87% 0.62% -0.28% 2.26% -1.44%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2.02 2.43 2.336 3.738 0.95 1.949
Distribution rate - - - - - -
Net sales 1 454.2 473.8 403.3 613.5 303.5 384.9
EBITDA 1 60.13 60.6 56.68 72.73 29.29 36.11
EBIT 1 37.32 36.62 33.56 52.02 14.39 24.62
Net income 1 22.27 26.77 25.74 41.19 10.52 21.47
Net Debt 1 -2.059 2.4 -14.98 1.083 -8.655 -38.73
Reference price 2 23.50 55.40 113.70 88.00 143.40 141.99
Nbr of stocks (in thousands) 11,020 11,020 11,020 11,020 11,020 11,020
Announcement Date 8/24/20 8/24/21 5/26/22 8/25/23 9/3/24 8/30/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.13M
20.94x3.77x10.64x1.89% 74.47B
13.08x0.92x7.68x4.47% 50.99B
59.75x9.66x40.97x0.92% 18.02B
13.8x0.9x6.37x2.65% 14.4B
13.94x0.76x5.16x2.65% 10.32B
16.06x0.72x7.92x3.04% 10.26B
36.83x1.74x9.2x2% 9.73B
32.47x4.43x18.97x0.36% 8.09B
5.31x0.68x3.17x-.--% 7.29B
Average 23.58x 2.62x 12.23x 2% 20.36B
Weighted average by Cap. 21.96x 2.89x 11.86x 2.48%

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. ARVEE Stock
  4. Valuation Arvee Laboratories (India) Ltd.