Company Valuation: Coral Laboratories Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,151 912.1 817.8 1,327 2,506 1,324
Change - -20.78% -10.34% 62.25% 88.85% -47.17%
Enterprise Value (EV) 1 1,191 729.8 517.7 1,049 2,232 1,060
Change - -38.7% -29.07% 102.64% 112.77% -52.5%
P/E 8.49x 10.1x 12.7x 8.4x 10.4x 8.08x
PBR 0.84x 0.58x 0.53x 0.75x 1.25x 0.63x
PEG - -0.3x -0.4x 0x 0.2x -0.3x
Capitalization / Revenue 1.19x 1.21x 1.05x 1.59x 2.18x 1.54x
EV / Revenue 1.23x 0.97x 0.66x 1.25x 1.94x 1.23x
EV / EBITDA 7.33x 8.51x 12.2x 6.33x 8.39x 6.8x
EV / EBIT 8.34x 11.1x 25x 7.18x 9.07x 7.88x
EV / FCF -62.2x -107x 7.71x -11.2x -25.8x -8.71x
FCF Yield -1.61% -0.93% 13% -8.94% -3.88% -11.5%
Dividend per Share 2 - - - 2 1.5 2
Rate of return - - - 0.54% 0.21% 0.54%
EPS 2 37.94 25.32 18.04 44.19 67.61 45.85
Distribution rate - - - 4.53% 2.22% 4.36%
Net sales 1 965.7 756.1 781.2 836.6 1,150 859
EBITDA 1 162.5 85.74 42.45 165.8 265.9 155.9
EBIT 1 142.8 65.97 20.73 146.1 246 134.6
Net income 1 135.5 90.46 64.45 157.9 241.6 163.8
Net Debt 1 39.3 -182.3 -300.1 -277.9 -273.9 -263.7
Reference price 2 322.25 255.30 228.90 371.40 701.40 370.55
Nbr of stocks (in thousands) 3,573 3,573 3,573 3,573 3,573 3,573
Announcement Date 9/1/21 9/6/22 7/18/23 9/5/24 9/3/25 9/4/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.39M
32.45x11.78x23.93x0.61% 1,019B
28.48x6.32x17.74x2.09% 617B
33.26x7.78x16.08x2.64% 464B
104.98x5.87x24.89x2.36% 356B
18.81x4.58x11.36x2.9% 333B
19.83x5.17x12.78x3.09% 267B
20.02x4.17x11.86x2.13% 244B
25.46x6.66x11.86x2.5% 218B
-43.78x6.39x24.97x2.27% 179B
Average 26.61x 6.52x 17.28x 2.29% 369.72B
Weighted average by Cap. 31.80x 7.61x 18.61x 1.96%

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. 524506 Stock
  4. Valuation Coral Laboratories Limited