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 79,956 109,792 - -
Change - - 144.62% 37.32% - -
Enterprise Value (EV) 33,033 32,686 82,156 109,792 109,792 109,792
Change - - 151.35% 33.64% 0% 0%
P/E 81.1x 154x 45.7x 35.9x 21.7x 18.2x
PBR 4.8x - 2.57x 3.3x 2.76x 2.65x
PEG - - 0x 0.5x 0.3x 1x
Capitalization / Revenue 2.34x - 2.34x 2.82x 2.46x 2.13x
EV / Revenue 0x - 0x 2.82x 2.46x 2.13x
EV / EBITDA 0x - 0x 15x 11.3x 9.77x
EV / EBIT 0x - 0x 18.9x 13.4x 11.6x
EV / FCF - - 0x 43x 27.3x 17.7x
FCF Yield - - 2.82% 2.32% 3.67% 5.66%
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 2 133.80 130.80 183.20 251.55 251.55 251.55
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.($)
35.97x - - - 1.15B
33.12x12.04x24.4x0.6% 1,038B
29.97x6.67x18.66x1.99% 649B
33.44x7.83x16.17x2.59% 467B
19.76x4.83x11.96x2.74% 355B
19.95x5.21x12.92x3.08% 269B
21.41x4.44x12.62x1.99% 260B
24.9x6.52x11.62x2.57% 213B
11.64x4.24x8.76x4.32% 176B
-45.54x6.63x25.88x2.19% 187B
Average 18.46x 6.49x 15.89x 2.45% 361.63B
Weighted average by Cap. 23.87x 7.78x 17.95x 1.98%

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
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!