Company Valuation: Ind-Swift Laboratories Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 1,202 4,251 3,938 3,262 5,918 4,961
Change - 253.56% -7.37% -17.18% 81.43% -16.17%
Enterprise Value (EV) 1 11,410 14,189 13,254 11,701 1,764 695.5
Change - 24.36% -6.59% -11.72% -84.92% -60.59%
P/E -4.75x -135x -183x 6.85x 1.41x 2.38x
PBR 0.19x 0.7x 0.66x 0.48x 0.64x 0.49x
PEG - 1.5x 5.8x -0x 0x -0x
Capitalization / Revenue 0.15x 0.47x 0.37x 0.27x 0.46x 0.88x
EV / Revenue 1.43x 1.56x 1.26x 0.96x 0.14x 0.12x
EV / EBITDA 8.88x 8.54x 5.96x 4.9x 0.66x -3.19x
EV / EBIT 15.4x 12.8x 14.3x 6.45x 0.82x -1.59x
EV / FCF 46.6x 58x 49.3x 26.6x 0.18x -0.33x
FCF Yield 2.15% 1.72% 2.03% 3.76% 558% -302%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4.284 -0.5326 -0.3637 8.055 71.24 35.21
Distribution rate - - - - - -
Net sales 1 7,993 9,068 10,521 12,159 12,973 5,617
EBITDA 1 1,285 1,661 2,224 2,389 2,683 -217.8
EBIT 1 739.6 1,110 924.1 1,815 2,150 -438.6
Net income 1 -211.9 -31.47 -21.49 476 4,210 2,505
Net Debt 1 10,207 9,938 9,315 8,439 -4,153 -4,265
Reference price 2 20.35 71.95 66.65 55.20 100.15 83.96
Nbr of stocks (in thousands) 59,087 59,087 59,087 59,087 59,087 59,087
Announcement Date 07/09/20 07/09/21 07/09/22 05/09/23 06/09/24 05/09/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 260M
35.83x6.73x23.32x0.88% 48.85B
19.79x2.33x10.61x1.31% 41.43B
29.78x4.1x16.66x0.56% 12.46B
28.48x3.47x17.99x0.89% 12.39B
18.73x3.33x11.58x3.85% 9.08B
9.14x2.11x5.5x4.4% 7.53B
15.92x2.06x6.44x3.24% 7.14B
34.55x3.94x16.76x0.23% 6.73B
Average 24.03x 3.51x 13.61x 1.92% 16.21B
Weighted average by Cap. 26.64x 4.17x 15.89x 1.43%

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