Company Valuation: Phaarmasia Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 169.6 211.3 159.8 198.7 200.1 513.4
Change - 24.55% -24.39% 24.36% 0.72% 156.57%
Enterprise Value (EV) 1 167.6 210.7 156.9 195.2 198.2 416.4
Change - 25.76% -25.54% 24.42% 1.5% 110.14%
P/E 54.4x -13.6x -12.7x -38.3x -12.6x 2.92x
PBR 1.24x 1.75x 1.48x 1.93x 2.29x 2.32x
PEG - 0x 0.7x 0.7x -0x -0x
Capitalization / Revenue 0.83x 1.23x 0.58x 0.65x 0.82x 1.09x
EV / Revenue 0.82x 1.22x 0.57x 0.64x 0.81x 0.88x
EV / EBITDA 20.5x -16.6x -13.6x -63.3x -15x 16.6x
EV / EBIT 35.3x -13.5x -11.2x -36.6x -12.1x 18.1x
EV / FCF 25.3x 48.1x 10.7x 32.9x 47.9x -1.7x
FCF Yield 3.95% 2.08% 9.36% 3.04% 2.09% -58.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.457 -2.27 -1.844 -0.76 -2.33 25.74
Distribution rate - - - - - -
Net sales 1 204.1 172.2 274.9 305.9 243.7 472.1
EBITDA 1 8.165 -12.73 -11.51 -3.085 -13.19 25.15
EBIT 1 4.753 -15.66 -14.05 -5.336 -16.39 23
Net income 1 3.12 -15.47 -12.59 -5.182 -15.89 175.7
Net Debt 1 -2.072 -0.5509 -2.841 -3.432 -1.937 -96.98
Reference price 2 24.85 30.95 23.40 29.10 29.31 75.20
Nbr of stocks (in thousands) 6,827 6,827 6,827 6,827 6,827 6,827
Announcement Date 9/1/21 9/5/22 7/6/23 8/30/24 9/3/25 9/3/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.92M
39.94x13.51x30.01x0.5% 1,216B
39.86x6.69x18.83x1.96% 656B
37.08x8.43x17.39x2.4% 509B
21.12x5.13x12.77x2.56% 384B
97.32x5.95x25.36x2.32% 362B
23.5x6.02x14.53x2.65% 311B
24.85x4.96x13.98x1.76% 293B
28.41x7.33x12.69x2.19% 249B
-40.11x7.32x45.99x1.97% 208B
Average 30.22x 7.26x 21.28x 2.03% 418.78B
Weighted average by Cap. 35.88x 8.57x 22.23x 1.73%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Phaarmasia Limited

Historical PBR trend

Valuation ratios - PBR - Phaarmasia Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Phaarmasia Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Phaarmasia Limited

  1. Stock Market
  2. Stocks
  3. PHRMASI6 Stock
  4. Valuation Phaarmasia Limited