Company Valuation: Ind-Swift Laboratories Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 4,251 3,938 3,262 5,918 4,961 11,397
Change - -7.37% -17.18% 81.43% -16.17% 129.72%
Enterprise Value (EV) 1 14,189 13,254 11,701 1,764 695.5 7,184
Change - -6.59% -11.72% -84.92% -60.59% 932.99%
P/E -135x -183x 6.85x 1.41x 2.38x 26.1x
PBR 0.7x 0.66x 0.48x 0.64x 0.49x 0.82x
PEG - 5.8x -0x 0x -0x -0.3x
Capitalization / Revenue 0.47x 0.37x 0.27x 0.46x 0.88x 1.76x
EV / Revenue 1.56x 1.26x 0.96x 0.14x 0.12x 1.11x
EV / EBITDA 8.54x 5.96x 4.9x 0.66x -3.19x 16.1x
EV / EBIT 12.8x 14.3x 6.45x 0.82x -1.59x 43.9x
EV / FCF 58x 49.3x 26.6x 0.18x -0.33x -5.29x
FCF Yield 1.72% 2.03% 3.76% 558% -302% -18.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5326 -0.3637 8.055 71.24 35.21 5.03
Distribution rate - - - - - -
Net sales 1 9,068 10,521 12,159 12,973 5,617 6,491
EBITDA 1 1,661 2,224 2,389 2,683 -217.8 445.2
EBIT 1 1,110 924.1 1,815 2,150 -438.6 163.7
Net income 1 -31.47 -21.49 476 4,210 2,505 431.2
Net Debt 1 9,938 9,315 8,439 -4,153 -4,265 -4,212
Reference price 2 71.95 66.65 55.20 100.15 83.96 131.43
Nbr of stocks (in thousands) 59,087 59,087 59,087 59,087 59,087 86,712
Announcement Date 7/9/21 7/9/22 5/9/23 6/9/24 5/9/25 5/9/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 344M
34.48x6.47x22.44x0.91% 46.81B
15.9x1.97x8.74x1.7% 37.1B
27.84x3.97x16.45x0.58% 12.09B
26.98x3.27x16.95x0.94% 11.69B
18.58x3.37x11.75x3.79% 9.03B
9.49x2.2x5.69x4.68% 7.45B
29.8x3.9x18.14x0.16% 7.22B
15.18x2.01x6.67x3.28% 7.13B
Average 22.28x 3.39x 13.35x 2% 15.43B
Weighted average by Cap. 24.67x 3.98x 15.15x 1.57%

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. INDSWFTLAB Stock
  4. Valuation Ind-Swift Laboratories Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!