Company Valuation: Viyash Scientific Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2025 2026 2027 2028 2029
Market Cap 1 33,033 32,686 79,956 116,645 - -
Change - - 144.62% 45.89% - -
Enterprise Value (EV) 33,033 32,686 82,156 116,645 116,645 116,645
Change - - 151.35% 41.98% 0% 0%
P/E 81.1x 154x 45.7x 38.2x 23x 19.4x
PBR 4.8x - 2.57x 3.51x 2.94x 2.81x
PEG - - 0x 0.5x 0.4x 1x
Capitalization / Revenue 2.34x - 2.34x 2.99x 2.61x 2.26x
EV / Revenue 0x - 0x 2.99x 2.61x 2.26x
EV / EBITDA 0x - 0x 15.9x 12x 10.4x
EV / EBIT 0x - 0x 20.1x 14.2x 12.3x
EV / FCF - - 0x 45.7x 29x 18.8x
FCF Yield - - 2.82% 2.19% 3.45% 5.32%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.65 0.85 4.01 7 11.6 13.8
Distribution rate - - - - - -
Net sales 1 14,128 - 34,203 38,994 44,684 51,634
EBITDA 1 1,094 - 6,525 7,314 9,724 11,238
EBIT 1 474.7 - 4,189 5,808 8,223 9,475
Net income 1 412.5 218.8 1,773 3,438 5,395 6,526
Net Debt - - 2,200 - - -
Reference price 2 133.80 130.80 183.20 267.25 267.25 267.25
Nbr of stocks (in thousands) 246,880 249,890 436,439 436,463 - -
Announcement Date 5/26/22 5/20/25 5/19/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
38.18x - - - 1.22B
33.44x12.14x24.6x0.59% 1,047B
29.82x - - 2% 646B
32.61x7.57x15.74x2.68% 451B
19.99x4.75x11.76x2.79% 355B
21.76x5.62x13.93x2.85% 291B
20.88x4.29x12.24x2.06% 252B
27.35x7.07x12.56x2.33% 234B
13.25x4.77x9.95x3.83% 203B
-44.51x6.43x25.11x2.26% 181B
Average 19.28x 6.58x 15.74x 2.38% 366.05B
Weighted average by Cap. 24.25x 8.07x 17.81x 1.97%

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. VIYASH Stock
  4. Valuation Viyash Scientific Limited