Company Valuation: Sandu Pharmaceuticals Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 253.1 619.8 593.1 554.4 473.3 294.9
Change - 144.92% -4.32% -6.51% -14.64% -37.7%
Enterprise Value (EV) 1 136.7 578.1 570.1 543 451.5 230.5
Change - 322.88% -1.38% -4.75% -16.85% -48.95%
P/E 20.7x 37.6x 32.4x 38x 30.6x 16.7x
PBR 0.76x 1.7x 1.29x 1.37x 1.13x 0.68x
PEG - 1.8x -2.3x -6.01x 5.13x 1.2x
Capitalization / Revenue 0.43x 0.95x 0.91x 0.82x 0.7x 0.42x
EV / Revenue 0.23x 0.88x 0.87x 0.81x 0.67x 0.33x
EV / EBITDA 6.91x 21.5x 24.5x 25.5x 17.8x 8.34x
EV / EBIT 8.53x 24.7x 29x 31.7x 21.6x 9.92x
EV / FCF 2.36x -540x -50.5x -60.4x -254x 4.79x
FCF Yield 42.4% -0.19% -1.98% -1.66% -0.39% 20.9%
Dividend per Share 2 0.5 0.75 0.75 0.8 0.8 1
Rate of return 1.56% 1.07% 1.44% 1.39% 1.63% 3.28%
EPS 2 1.54 1.87 1.612 1.51 1.6 1.828
Distribution rate 32.5% 40.1% 46.5% 53% 50% 54.7%
Net sales 1 587.6 655 653.5 672.8 671.9 699.3
EBITDA 1 19.8 26.94 23.23 21.3 25.4 27.65
EBIT 1 16.02 23.44 19.69 17.12 20.94 23.23
Net income 1 10.92 15.89 15.2 14.61 15.52 17.66
Net Debt 1 -116.4 -41.71 -22.96 -11.43 -21.76 -64.37
Reference price 2 31.95 70.35 52.20 57.39 48.99 30.52
Nbr of stocks (in thousands) 7,921 8,811 11,362 9,661 9,661 9,661
Announcement Date 9/6/21 9/7/22 9/6/23 9/5/24 9/6/25 8/19/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.67M
32.45x11.78x23.93x0.61% 1,019B
28.48x6.32x17.7x2.09% 617B
33.26x7.78x16.08x2.64% 464B
104.98x5.87x24.89x2.36% 356B
18.81x4.58x11.36x2.9% 333B
19.83x5.17x12.78x3.09% 267B
20.02x4.17x11.86x2.13% 244B
25.46x6.66x11.86x2.5% 218B
-43.78x6.39x24.97x2.27% 179B
Average 26.61x 6.52x 17.27x 2.29% 369.72B
Weighted average by Cap. 31.80x 7.61x 18.61x 1.96%

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. SANDUPHQ6 Stock
  4. Valuation Sandu Pharmaceuticals Limited