Company Valuation: Vista Pharmaceuticals Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 160.9 403.6 339.2 311.9 705.8 825.3
Change - 150.81% -15.96% -8.06% 126.29% 16.93%
Enterprise Value (EV) 1 313.4 552 464 409.5 784.5 892
Change - 76.16% -15.94% -11.76% 91.6% 13.7%
P/E -4.34x -16.6x -40.8x -5.44x -10.3x -13.6x
PBR 0.54x 1.01x 0.96x 0.86x 1.24x 1.46x
PEG - 0.3x 0.7x -0x 0.3x 0.6x
Capitalization / Revenue 0.71x 31.9x 86x 31.1x 6.86x 8.19x
EV / Revenue 1.38x 43.6x 118x 40.8x 7.63x 8.85x
EV / EBITDA -7.01x -31.9x -38.3x -10.5x -24.6x -22.9x
EV / EBIT -5.39x -22.5x -25.4x -9.1x -20.1x -19.3x
EV / FCF -10.4x 69.9x -46.9x -16x -27.2x -14.6x
FCF Yield -9.66% 1.43% -2.13% -6.23% -3.67% -6.85%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.22 -0.5441 -0.2261 -1.537 -1.033 -0.7906
Distribution rate - - - - - -
Net sales 1 227.6 12.66 3.945 10.04 102.9 100.7
EBITDA 1 -44.72 -17.3 -12.11 -38.84 -31.86 -38.93
EBIT 1 -58.19 -24.57 -18.27 -45.01 -39.05 -46.31
Net income 1 -36.77 -18.85 -8.319 -56.62 -45.12 -46.49
Net Debt 1 152.4 148.4 124.8 97.55 78.7 66.71
Reference price 2 5.300 9.040 9.220 8.360 10.660 10.740
Nbr of stocks (in thousands) 30,365 44,651 36,794 37,309 66,211 76,842
Announcement Date 12/7/20 9/1/21 9/7/22 9/7/23 9/8/24 9/8/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.88M
35.3x6.64x22.99x0.89% 48.07B
18.32x2.21x9.91x1.43% 40.17B
28.51x4.06x16.82x0.57% 12.42B
27.64x3.36x17.4x0.91% 12.01B
19.17x3.41x11.88x3.76% 9.38B
9.78x2.26x5.85x4.42% 7.78B
29.92x3.92x18.22x0.16% 7.27B
16x2.08x6.78x3.19% 7.24B
Average 23.08x 3.49x 13.73x 1.92% 16.04B
Weighted average by Cap. 25.69x 4.10x 15.65x 1.47%

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. VISTAPH6 Stock
  4. Valuation Vista Pharmaceuticals Limited