Company Valuation: Neuland Laboratories Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 13,171 23,087 80,588 154,946 154,121 293,080 - -
Change - 75.28% 249.07% 92.27% -0.53% 90.16% - -
Enterprise Value (EV) 1 13,171 23,087 80,374 153,929 153,584 295,641 294,060 290,784
Change - 75.28% 248.14% 91.52% -0.22% 92.49% -0.54% -1.11%
P/E 20.6x 14.1x 26.9x - 42.3x 60.1x 48.6x 34.5x
PBR 1.58x - 6.32x 10.2x 8.27x 12.7x 10.2x 8.12x
PEG - 0x 0.3x - - 1.8x 2.1x 0.8x
Capitalization / Revenue 1.38x 1.94x 5.17x 10.5x 7.62x 12x 10x 8.46x
EV / Revenue 1.38x 1.94x 5.16x 10.4x 7.59x 12.1x 10x 8.39x
EV / EBITDA 9.24x 8.49x 17.4x 47.6x 26.7x 40.4x 31.1x 24.5x
EV / EBIT 14.1x - 19.9x 59.7x 31.8x 46.1x 34.9x 27.5x
EV / FCF -35.3x 13.5x 68.4x 139x -304x 68.6x 72.7x 48.4x
FCF Yield -2.83% 7.41% 1.46% 0.72% -0.33% 1.46% 1.38% 2.07%
Dividend per Share 2 - 10 14 12 34 - 41.2 47.69
Rate of return - 0.56% 0.22% 0.1% 0.28% - 0.18% 0.21%
EPS 2 49.74 127.4 233.9 - 283.7 380 469.7 661.4
Distribution rate - 7.85% 5.99% - 12% - 8.77% 7.21%
Net sales 1 9,511 11,912 15,586 14,768 20,230 24,419 29,283 34,642
EBITDA 1 1,426 2,718 4,626 3,233 5,745 7,321 9,460 11,884
EBIT 1 935.8 - 4,029 2,577 4,828 6,409 8,437 10,566
Net income 1 638.2 1,635 3,001 2,601 3,640 4,798 6,265 8,532
Net Debt 1 - - -214.1 -1,017 -536.9 2,561 979.4 -2,296
Reference price 2 1,026.60 1,799.45 6,281.30 12,076.95 12,012.65 22,843.55 22,843.55 22,843.55
Nbr of stocks (in thousands) 12,830 12,830 12,830 12,830 12,830 12,830 - -
Announcement Date 5/10/22 5/11/23 5/10/24 5/15/25 5/12/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
56.59x11.4x38.03x-.--% 2.9B
33.78x12.37x24.91x0.57% 1,062B
28.59x - - 2.09% 619B
32.06x7.3x15.18x2.84% 431B
20.32x4.82x11.94x2.74% 358B
21.87x5.66x14.12x2.84% 293B
20.44x4.22x11.99x2.09% 247B
25.38x6.71x11.89x2.49% 219B
13.28x4.8x10.09x3.83% 200B
-40.65x5.84x32.95x2.52% 162B
Average 21.16x 7.01x 19.01x 2.2% 359.52B
Weighted average by Cap. 24.45x 8.11x 18.30x 1.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. NEULANDLAB Stock
  4. Valuation Neuland Laboratories Limited