Company Valuation: Pharmaids Pharmaceuticals Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 46.4 115.3 129 488.8 1,834 2,422
Change - 148.44% 11.9% 278.93% 275.2% 32.06%
Enterprise Value (EV) 1 46.18 113.3 124.9 328.2 1,871 2,790
Change - 145.28% 10.28% 162.73% 470.15% 49.11%
P/E 150x 124x 89.4x -3.72x -14.8x -22.5x
PBR 0.55x 1.35x 1.49x 2.09x 2.55x 4.08x
PEG - 1x 1.6x 0x 0.4x 1.7x
Capitalization / Revenue - 1,348,141x 3,274,561x - 12,135,482x 12,411,040x
EV / Revenue - - - - - -
EV / EBITDA -13.8x 106x 91.1x -3.45x -13.8x -21.8x
EV / EBIT -12.3x 182x 97.7x -3.44x -12.7x -18.5x
EV / FCF 1.33x 32x 37x -4.61x -6.08x -15.2x
FCF Yield 75.5% 3.13% 2.71% -21.7% -16.5% -6.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.03 0.09 0.14 -5.86 -3.507 -3.056
Distribution rate - - - - - -
Net sales - 85.51 39.39 - 151.1 195.1
EBITDA 1 -3.355 1.069 1.371 -95.2 -135.5 -128
EBIT 1 -3.743 0.6209 1.279 -95.37 -146.9 -151.1
Net income 1 0.3353 0.9331 1.451 -75.56 -79.68 -107.8
Net Debt 1 -0.2178 -2.003 -4.074 -160.6 37.29 368.3
Reference price 2 4.50 11.18 12.51 21.81 52.00 68.67
Nbr of stocks (in thousands) 10,311 10,311 10,311 22,411 35,268 35,268
Announcement Date 8/21/20 8/30/21 7/23/22 8/31/23 9/3/24 8/29/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.09M
35.04x12.53x26.21x0.57% 1,051B
27.19x6.2x16.98x2.12% 609B
33.15x7.52x15.43x2.7% 450B
17.85x4.43x10.91x3% 330B
21.66x5.55x13.44x2.84% 284B
21.16x4.46x12.34x1.97% 263B
14.45x5.41x11.15x3.44% 223B
24.02x6.35x11.22x2.75% 198B
-48.37x5.78x31.95x2.42% 167B
Average 16.24x 6.47x 16.62x 2.42% 357.51B
Weighted average by Cap. 24.01x 7.82x 18.33x 2%

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. PHARMAID Stock
  4. Valuation Pharmaids Pharmaceuticals Limited