Company Valuation: Choksi Laboratories Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 54.96 176.9 232.9 295.2 836.9 721.6
Change - 221.93% 31.65% 26.73% 183.51% -13.78%
Enterprise Value (EV) 1 443.4 545.7 551 597.3 1,122 1,060
Change - 23.09% 0.97% 8.4% 87.9% -5.58%
P/E -2.11x 85.5x 7.26x 26.7x 54.9x 36.7x
PBR 0.31x 0.99x 1.1x 1.33x 3.55x 2.82x
PEG - -1x 0x -0.4x 1.5x 1.3x
Capitalization / Revenue 0.21x 0.59x 0.68x 0.8x 2x 1.57x
EV / Revenue 1.73x 1.82x 1.6x 1.63x 2.69x 2.3x
EV / EBITDA 12.6x 6.62x 5.73x 6.19x 10.5x 9.33x
EV / EBIT -97x 15.7x 11.6x 13.2x 23.6x 20.9x
EV / FCF -11.4x 43.3x -412x 81.2x 57.8x -34.3x
FCF Yield -8.81% 2.31% -0.24% 1.23% 1.73% -2.92%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.744 0.2972 4.609 1.59 2.187 2.82
Distribution rate - - - - - -
Net sales 1 256.9 300.4 344.4 367 417.8 460.1
EBITDA 1 35.25 82.49 96.24 96.53 106.7 113.6
EBIT 1 -4.573 34.66 47.43 45.13 47.48 50.65
Net income 1 -26.08 2.07 32.1 11.1 15.23 19.64
Net Debt 1 388.4 368.8 318.1 302.1 285.4 338.2
Reference price 2 7.89 25.40 33.44 42.38 120.15 103.60
Nbr of stocks (in thousands) 6,965 6,965 6,965 6,965 6,965 6,965
Announcement Date 4/9/21 1/9/22 4/9/23 26/8/24 22/8/25 25/8/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.36M
28.68x14.62x20.78x0.75% 660B
35.39x6.49x23.02x1.02% 77.93B
-103.58x23.48x56.46x-.--% 64.65B
21.76x4.32x9.51x0.78% 62.29B
10.33x1.38x7.08x1.07% 44.94B
44.67x1.65x9.22x-.--% 44.45B
18.69x3.23x7.69x1.69% 30B
19.49x5.99x11.42x-.--% 25.52B
9.59x2.55x6.14x-.--% 24.03B
Average 9.44x 7.08x 16.81x 0.59% 103.34B
Weighted average by Cap. 19.42x 11.98x 20.46x 0.7%

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. CHOKSILA6 Stock
  4. Valuation Choksi Laboratories Limited