Company Valuation: Pharmaids Pharmaceuticals Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 115.3 129 488.8 1,834 2,422 975.9
Change - 11.9% 278.93% 275.2% 32.06% -59.71%
Enterprise Value (EV) 1 113.3 124.9 328.2 1,871 2,821 1,240
Change - 10.28% 162.73% 470.15% 50.74% -56.04%
P/E 124x 89.4x -3.72x -14.8x -22.5x -8.33x
PBR 1.35x 1.49x 2.09x 2.55x 4.08x 2.05x
PEG - 1.6x 0x 0.4x 1.7x -0.95x
Capitalization / Revenue 1.35x 3.27x - 12.1x 12.5x 3.5x
EV / Revenue 1.32x 3.17x - 12.4x 14.5x 4.45x
EV / EBITDA 106x 91.1x -3.45x -13.8x -21.2x -8.78x
EV / EBIT 182x 97.7x -3.44x -12.7x -18.6x -7.97x
EV / FCF 32x 37x -4.61x -6.08x -14.9x -8.87x
FCF Yield 3.13% 2.71% -21.7% -16.5% -6.7% -11.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.09 0.14 -5.86 -3.507 -3.056 -3.322
Distribution rate - - - - - -
Net sales 1 85.51 39.39 - 151.1 194.5 278.8
EBITDA 1 1.069 1.371 -95.2 -135.5 -132.8 -141.2
EBIT 1 0.6209 1.279 -95.37 -146.9 -151.8 -155.6
Net income 1 0.9331 1.451 -75.56 -79.68 -107.8 -117.2
Net Debt 1 -2.003 -4.074 -160.6 37.29 398.8 264
Reference price 2 11.18 12.51 21.81 52.00 68.67 27.67
Nbr of stocks (in thousands) 10,311 10,311 22,411 35,268 35,268 35,268
Announcement Date 8/30/21 7/23/22 8/31/23 9/3/24 8/29/25 8/18/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.53M
40.35x13.85x30.26x0.5% 1,224B
40.28x6.76x19.02x1.94% 662B
38.08x8.51x17.61x2.36% 514B
21.65x5.25x13.07x2.49% 388B
106.67x5.95x25.48x2.33% 361B
22.86x5.89x14.22x2.75% 302B
22.82x4.6x13.15x1.92% 271B
29.23x7.45x13.34x2.19% 249B
-47.64x7.37x28.55x1.99% 205B
Average 30.48x 7.29x 19.41x 2.05% 417.69B
Weighted average by Cap. 36.66x 8.71x 21.55x 1.73%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Pharmaids Pharmaceuticals Limited

Historical PBR trend

Valuation ratios - PBR - Pharmaids Pharmaceuticals Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Pharmaids Pharmaceuticals Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Pharmaids Pharmaceuticals Limited

  1. Stock Market
  2. Stocks
  3. PHARMAID Stock
  4. Valuation Pharmaids Pharmaceuticals Limited