Company Valuation: Phaarmasia Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 94.89 169.6 211.3 159.8 198.7 200.1
Change - 78.78% 24.55% -24.39% 24.36% 0.72%
Enterprise Value (EV) 1 95.38 167.6 210.7 156.9 195.2 198.2
Change - 75.7% 25.76% -25.54% 24.42% 1.5%
P/E 17.6x 54.4x -13.6x -12.7x -38.3x -12.6x
PBR 0.71x 1.24x 1.75x 1.48x 1.93x 2.29x
PEG - -1.3x 0x 0.7x 0.7x -0x
Capitalization / Revenue 0.39x 0.83x 1.23x 0.58x 0.65x 0.82x
EV / Revenue 0.39x 0.82x 1.22x 0.57x 0.64x 0.81x
EV / EBITDA 6.91x 20.5x -16.6x -13.6x -63.3x -15x
EV / EBIT 9.72x 35.3x -13.5x -11.2x -36.6x -12.1x
EV / FCF -149x 25.3x 48.1x 10.7x 32.9x 47.9x
FCF Yield -0.67% 3.95% 2.08% 9.36% 3.04% 2.09%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.79 0.457 -2.27 -1.844 -0.76 -2.33
Distribution rate - - - - - -
Net sales 1 244.5 204.1 172.2 274.9 305.9 243.7
EBITDA 1 13.8 8.165 -12.73 -11.51 -3.085 -13.19
EBIT 1 9.813 4.753 -15.66 -14.05 -5.336 -16.39
Net income 1 5.398 3.12 -15.47 -12.59 -5.182 -15.89
Net Debt 1 0.481 -2.072 -0.5509 -2.841 -3.432 -1.937
Reference price 2 13.90 24.85 30.95 23.40 29.10 29.31
Nbr of stocks (in thousands) 6,827 6,827 6,827 6,827 6,827 6,827
Announcement Date 9/7/20 9/1/21 9/5/22 7/6/23 8/30/24 9/3/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.17M
34.25x12.25x25.43x0.59% 1,028B
27.09x6.22x16.9x2.1% 611B
30.33x7.27x14.9x2.81% 432B
17.47x4.34x10.68x3.06% 323B
21.17x5.44x13.17x2.9% 277B
20.69x4.37x12.08x2.02% 257B
13.99x5.26x10.84x3.55% 217B
23.3x6.19x10.94x2.84% 192B
-46.85x5.61x31x2.5% 161B
Average 15.72x 6.33x 16.22x 2.48% 349.83B
Weighted average by Cap. 23.34x 7.66x 17.88x 2.04%

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. PHRMASI6 Stock
  4. Valuation Phaarmasia Limited