Company Valuation: Choksi Laboratories Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 57.18 54.96 176.9 232.9 295.2 836.9
Change - -3.9% 221.93% 31.65% 26.73% 183.51%
Enterprise Value (EV) 1 388.4 443.4 545.7 551 597.3 1,122
Change - 14.15% 23.09% 0.97% 8.4% 87.9%
P/E -1.47x -2.11x 85.5x 7.26x 26.7x 54.9x
PBR 0.28x 0.31x 0.99x 1.1x 1.33x 3.55x
PEG - 0.1x -1x 0x -0.4x 1.5x
Capitalization / Revenue 0.2x 0.21x 0.59x 0.68x 0.8x 2x
EV / Revenue 1.38x 1.73x 1.82x 1.6x 1.63x 2.69x
EV / EBITDA 13.6x 12.6x 6.62x 5.73x 6.19x 10.5x
EV / EBIT -38.1x -97x 15.7x 11.6x 13.2x 23.6x
EV / FCF -3.34x -11.4x 43.3x -412x 81.2x 57.8x
FCF Yield -29.9% -8.81% 2.31% -0.24% 1.23% 1.73%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.58 -3.744 0.2972 4.609 1.59 2.187
Distribution rate - - - - - -
Net sales 1 281.6 256.9 300.4 344.4 367 417.8
EBITDA 1 28.62 35.25 82.49 96.24 96.53 106.7
EBIT 1 -10.19 -4.573 34.66 47.43 45.13 47.48
Net income 1 -38.85 -26.08 2.07 32.1 11.1 15.23
Net Debt 1 331.2 388.4 368.8 318.1 302.1 285.4
Reference price 2 8.21 7.89 25.40 33.44 42.38 120.15
Nbr of stocks (in thousands) 6,965 6,965 6,965 6,965 6,965 6,965
Announcement Date 9/6/20 9/4/21 9/1/22 9/4/23 8/26/24 8/22/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.85M
24.74x2.91x12.95x3.35% 23.46B
45.95x6.04x22.28x0.58% 19.55B
19.92x2.87x11.77x1.31% 3.47B
11.1x - - 2.95% 1.85B
-39.09x1.34x8.61x-.--% 1.8B
24.06x - - 2.12% 1.73B
Average 14.45x 3.29x 13.90x 1.72% 7.41B
Weighted average by Cap. 29.69x 4.12x 16.48x 2%

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. CHOKSILA6 Stock
  4. Valuation Choksi Laboratories Limited