Company Valuation: Mangalam Drugs & Organics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 480.4 1,573 1,628 1,549 1,466 1,175
Change - 227.51% 3.47% -4.86% -5.31% -19.89%
Enterprise Value (EV) 1 983.8 2,264 2,487 2,407 2,525 2,111
Change - 130.17% 9.85% -3.22% 4.87% -16.37%
P/E 5.83x 5.63x 8.28x 122x -16.2x 17.5x
PBR 0.46x 1.2x 1.08x 1.02x 1.08x 0.79x
PEG - 0x -0.3x -1.3x 0x -0x
Capitalization / Revenue 0.17x 0.41x 0.36x 0.42x 0.4x 0.37x
EV / Revenue 0.35x 0.6x 0.56x 0.65x 0.69x 0.66x
EV / EBITDA 4.35x 4.34x 5.65x 9.99x 32.9x 6.39x
EV / EBIT 6.22x 5.08x 7.01x 16.5x 90.2x 10.8x
EV / FCF 5.05x -8.49x -10.4x -54.9x -37.3x 18.2x
FCF Yield 19.8% -11.8% -9.58% -1.82% -2.68% 5.51%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 5.21 17.67 12.42 0.8 -5.731 4.246
Distribution rate - - - - - -
Net sales 1 2,824 3,801 4,476 3,702 3,674 3,176
EBITDA 1 226.1 521.9 440.6 241.1 76.84 330.2
EBIT 1 158.1 445.5 355 146.3 27.98 195.6
Net income 1 82.52 279.7 196.6 12.7 -90.72 67.21
Net Debt 1 503.4 691.1 859.5 858.6 1,058 936.4
Reference price 2 30.35 99.40 102.85 97.85 92.65 74.22
Nbr of stocks (in thousands) 15,828 15,828 15,828 15,828 15,828 15,828
Announcement Date 9/2/20 9/2/21 9/2/22 9/6/23 9/4/24 9/7/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.67x6.94x23.96x0.79% 50.29B
18.61x2.11x9.96x1.29% 37.24B
28.47x3.48x18.01x0.87% 12.41B
26.43x3.9x15.89x0.6% 11.65B
19.26x3.37x12.09x3.46% 9.17B
16.27x2.1x7.07x3.19% 7.24B
8.2x1.92x5.03x5.29% 6.8B
33.25x3.78x16.08x0.24% 6.47B
Average 23.40x 3.45x 13.51x 1.96% 17.66B
Weighted average by Cap. 26.64x 4.24x 16.17x 1.4%

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. MANGALAM Stock
  4. MANGALAM Stock
  5. Valuation Mangalam Drugs & Organics Limited