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 61.3x 47x 34.5x
PBR 1.58x - 6.32x 10.2x 8.27x 12.7x 10.2x 8.12x
PEG - 0x 0.3x - - 2x 1.5x 1x
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 66.2x 72.7x 48.4x
FCF Yield -2.83% 7.41% 1.46% 0.72% -0.33% 1.51% 1.38% 2.07%
Dividend per Share 2 - 10 14 12 34 - 46.3 56.9
Rate of return - 0.56% 0.22% 0.1% 0.28% - 0.2% 0.25%
EPS 2 49.74 127.4 233.9 - 283.7 372.7 486.5 661.4
Distribution rate - 7.85% 5.99% - 12% - 9.52% 8.6%
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.($)
33.6x12.3x24.81x0.58% 1,057B
28.84x - - 2.07% 625B
32.43x7.35x15.3x2.81% 435B
20.47x4.85x12.02x2.72% 363B
22.14x5.72x14.28x2.8% 296B
20.58x4.25x12.07x2.07% 249B
25.76x6.78x12.06x2.45% 222B
13.84x4.97x10.44x3.68% 209B
-41.37x5.93x33.46x2.47% 165B
Average 17.37x 6.52x 16.80x 2.41% 402.31B
Weighted average by Cap. 24.45x 8.09x 18.31x 1.98%

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. NEULANDLAB Stock
  5. Valuation Neuland Laboratories Limited