Company Valuation: Camlin Fine Sciences Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,824 21,899 20,006 14,946 31,552 26,191 - -
Change - 22.86% -8.65% -25.29% 111.1% -16.99% - -
Enterprise Value (EV) 17,824 21,899 20,006 14,946 31,552 26,191 26,191 26,191
Change - 22.86% -8.65% -25.29% 111.1% -16.99% 0% 0%
P/E 38x 30.6x 37.3x -16x -20.9x 67.3x 34.1x 16.7x
PBR - - 2.44x 1.73x - 1.86x 2.33x 2.16x
PEG - 1.3x -1.5x 0x -0.5x -1x 0x 0x
Capitalization / Revenue 1.5x 1.55x 1.19x 0.93x - 1.08x 1.23x 1.11x
EV / Revenue 0x 0x 0x 0x - 1.46x 1.23x 1.11x
EV / EBITDA 0x 0x 0x 0x - 19.9x 10.4x 7.89x
EV / EBIT 0x 0x 0x -0x - 40.8x 15.2x 10.8x
EV / FCF 0x -0x -0x 0x -0x 39.2x 319x 15.3x
FCF Yield 1.88% -3.12% -4.67% 5.25% -0.5% 1.32% 0.31% 6.53%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.68 4.56 3.41 -5.58 -8.03 1.44 4 8.15
Distribution rate - - - - - - - -
Net sales 1 11,871 14,121 16,816 16,131 - 17,233 21,331 23,616
EBITDA 1 1,819 1,528 2,053 739.2 - 1,069 2,517 3,318
EBIT 1 1,376 968.4 1,428 -46.91 - 359.6 1,726 2,430
Net income 1 509.6 606.8 521.1 -927.5 - 276.3 765 1,568
Net Debt - - - - - - - -
Reference price 2 139.80 139.50 127.35 89.25 167.90 136.35 136.35 136.35
Nbr of stocks (in thousands) 127,498 156,984 157,093 167,465 187,921 192,087 - -
Announcement Date 28/05/21 19/05/22 22/05/23 20/05/24 23/05/25 26/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
2727x - - - 278M
35.55x5.11x20.53x1.03% 79.83B
29.22x4.59x19.61x2.18% 38.75B
23.35x2.78x14.4x2.28% 33.27B
15.48x1.47x9.29x2.04% 25.41B
11.24x2.86x6.12x3.59% 20.45B
33.38x8.05x24.71x2.78% 20.23B
25.62x2.76x11.28x1.86% 18.53B
12.9x2.69x5.77x1.21% 15.77B
22.84x2.75x12.62x1.49% 13.85B
Average 293.66x 3.67x 13.81x 2.05% 26.64B
Weighted average by Cap. 29.27x 4.02x 15.84x 1.87%

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. CAMLINFINE Stock
  4. Valuation Camlin Fine Sciences Limited