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.($)
- - - - 31.63M
32.69x11.85x24.08x0.6% 1,025B
28.77x6.4x17.91x2.06% 623B
32.89x7.71x15.93x2.67% 459B
104.62x5.85x24.82x2.37% 355B
18.99x4.63x11.47x2.87% 336B
20.13x5.23x12.95x3.06% 270B
20.27x4.21x12x2.1% 247B
25.72x6.72x11.97x2.48% 220B
-44.61x6.5x25.4x2.23% 183B
Average 26.61x 6.57x 17.39x 2.27% 371.83B
Weighted average by Cap. 31.73x 7.64x 18.71x 1.95%

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