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 7/9/20 7/9/21 7/9/22 5/9/23 6/9/24 5/9/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 183M
38.49x7.3x24.89x0.81% 47.1B
17.73x1.99x9.41x1.36% 34.57B
28.05x3.47x17.77x0.86% 12.38B
24.33x4.21x15.68x0.73% 11.64B
19.29x3.32x12.08x3.54% 8.87B
8.47x1.99x5.22x5.12% 7.1B
15.95x2.02x6.81x3.31% 6.85B
32.82x3.73x15.86x0.24% 6.42B
Average 23.14x 3.50x 13.47x 2% 15.01B
Weighted average by Cap. 26.74x 4.34x 16.25x 1.45%

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