Company Valuation: Dev Labtech Venture Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 421.2 827.1 672.1 1,110
Change - 96.39% -18.74% 65.18%
Enterprise Value (EV) 1 374.4 836.4 682.1 1,139
Change - 123.4% -18.45% 66.97%
P/E 41.3x 61.7x 54.6x 23.1x
PBR 2.23x 3.21x 1.63x 2.18x
PEG 0.9x 2x -1.7x 0x
Capitalization / Revenue 1.39x 1.91x 1.28x 0.66x
EV / Revenue 1.23x 1.94x 1.3x 0.68x
EV / EBITDA 19.6x 29.1x 22.2x 10.2x
EV / EBIT 27.6x 43.1x 34.8x 11.3x
EV / FCF -3.57x -7.26x -4.72x -20.9x
FCF Yield -28% -13.8% -21.2% -4.78%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 0.3081 0.405 0.2725 1.012
Distribution rate - - - -
Net sales 1 303.4 432.2 524.1 1,672
EBITDA 1 19.1 28.72 30.71 112.1
EBIT 1 13.55 19.41 19.62 100.7
Net income 1 10.19 13.41 12.94 95.69
Net Debt 1 -46.77 9.277 9.994 28.69
Reference price 2 12.73 25.00 14.86 23.40
Nbr of stocks (in thousands) 33,085 33,085 45,213 47,453
Announcement Date 23/08/23 05/09/24 04/09/25 01/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.25M
17.07x2.58x8.55x3.45% 211B
29.62x7.34x16.22x1.53% 153B
24.7x3.95x13.93x2.33% 123B
63.2x4.51x42.06x0.41% 41.82B
11.59x1.75x6.02x3.99% 26.29B
19.62x2.57x13.06x1.06% 21.61B
18.37x3.5x8.65x3.17% 13.29B
10.43x1.18x7.68x7.01% 13.78B
Average 24.32x 3.42x 14.52x 2.87% 67.06B
Weighted average by Cap. 24.74x 4.16x 13.95x 2.54%

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. 543848 Stock
  4. Valuation Dev Labtech Venture Limited