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 80,588 154,946 154,121 301,967 - -
Change - 75.28% 249.07% 92.27% -0.53% 95.93% - -
Enterprise Value (EV) 1 13,171 23,087 80,374 153,929 153,584 304,528 302,946 299,671
Change - 75.28% 248.14% 91.52% -0.22% 98.28% -0.52% -1.08%
P/E 20.6x 14.1x 26.9x - 42.3x 63.2x 48.4x 35.6x
PBR 1.58x - 6.32x 10.2x 8.27x 13.1x 10.5x 8.37x
PEG - 0x 0.3x - - 2x 1.6x 1x
Capitalization / Revenue 1.38x 1.94x 5.17x 10.5x 7.62x 12.4x 10.3x 8.65x
EV / Revenue 1.38x 1.94x 5.16x 10.4x 7.59x 12.5x 10.4x 8.58x
EV / EBITDA 9.24x 8.49x 17.4x 47.6x 26.7x 41.5x 32.3x 24.9x
EV / EBIT 14.1x - 19.9x 59.7x 31.8x 47.5x 35.9x 28.4x
EV / FCF -35.3x 13.5x 68.4x 139x -304x 68.2x 74.9x 49.8x
FCF Yield -2.83% 7.41% 1.46% 0.72% -0.33% 1.47% 1.34% 2.01%
Dividend per Share 2 - 10 14 12 34 23.64 30.87 56.9
Rate of return - 0.56% 0.22% 0.1% 0.28% 0.1% 0.13% 0.24%
EPS 2 49.74 127.4 233.9 - 283.7 372.7 486.5 661.4
Distribution rate - 7.85% 5.99% - 12% 6.34% 6.34% 8.6%
Net sales 1 9,511 11,912 15,586 14,768 20,230 24,435 29,266 34,928
EBITDA 1 1,426 2,718 4,626 3,233 5,745 7,337 9,388 12,056
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 23,536.20 23,536.20 23,536.20
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.($)
31.77x11.54x23.41x0.62% 994B
29.54x - - 2.02% 640B
32.92x7.63x15.78x2.67% 454B
18.71x4.57x11.31x2.91% 337B
19.41x5.08x12.59x3.23% 261B
20.34x4.19x11.96x2.11% 246B
23.87x6.3x11.23x2.67% 204B
12.3x4.48x9.37x4.08% 190B
-43.47x6.35x24.81x2.29% 178B
Average 16.16x 6.27x 15.06x 2.51% 389.42B
Weighted average by Cap. 23.19x 7.72x 17.10x 2.05%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!