Company Valuation: OneSource Specialty Pharma Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2025 2026 2027 2028
Market Cap 1 200,521 183,422 - -
Change - -8.53% - -
Enterprise Value (EV) 1 200,521 180,604 192,278 184,586
Change - -9.93% -1% -4%
P/E Ratio -1,075x -229x 44.3x 21.5x
PBR - 3.16x 2.92x 2.58x
PEG - -1x -0x 0x
Capitalization / Revenue - 11.9x 8.22x 5.41x
EV / Revenue - 12.7x 8.62x 5.44x
EV / EBITDA - 59.4x 24.6x 13.6x
EV / EBIT - 719x 35x 18.2x
EV / FCF - -32.2x 49.2x 25.2x
FCF Yield - -3.1% 2.03% 3.96%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -1.63 -6.44 36.1 74.58
Distribution rate - - - -
Net sales 1 - 14,216 22,304 33,914
EBITDA 1 - 3,042 7,822 13,560
EBIT 1 - 251.3 5,495 10,145
Net income 1 -179.7 -738 4,134 8,540
Net Debt 1 - 11,733 8,856 1,164
Reference price 2 1,752.25 1,599.90 1,599.90 1,599.90
Nbr of stocks (in thousands) 114,436 114,646 - -
Announcement Date 5/5/25 5/13/26 - -
1INR in Million2INR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-165.09x14.68x70.85x - 1.97B
29.89x5.3x16.42x1.1% 43.58B
-20.13x298.25x-18.37x-.--% 34.03B
21.71x2.51x10.86x-.--% 29.77B
40.01x3.98x25.46x-.--% 29.82B
29.57x7.61x19.57x0.4% 25.42B
27.44x4.4x20.03x-.--% 13.35B
22.01x1.91x8.41x1.21% 12.85B
-20.49x13.48x-20.07x-.--% 12.22B
Average -3.90x 39.12x 14.80x 0.34% 22.56B
Weighted average by Cap. 16.17x 54.40x 9.56x 0.37%

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. ONESOURCE Stock
  4. Valuation OneSource Specialty Pharma Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!