Company Valuation: Camlin Fine Sciences Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,899 20,006 14,946 31,552 18,623 21,985 -
Change - -8.65% -25.29% 111.1% -40.98% 18.05% -
Enterprise Value (EV) 21,899 20,006 14,946 31,552 18,623 21,985 21,985
Change - -8.65% -25.29% 111.1% -40.98% 18.05% 0%
P/E 30.6x 37.3x -16x -20.9x 67.3x 28.6x 14x
PBR - 2.44x 1.73x - 1.86x 1.96x 1.81x
PEG - -1.5x 0x -0.5x -1x 0x 0x
Capitalization / Revenue 1.55x 1.19x 0.93x - 1.08x 1.03x 0.93x
EV / Revenue 0x 0x 0x - 0x 1.03x 0.93x
EV / EBITDA 0x 0x 0x - 0x 8.73x 6.62x
EV / EBIT 0x 0x -0x - 0x 12.7x 9.05x
EV / FCF -0x -0x 0x -0x 0x 268x 12.8x
FCF Yield -3.12% -4.67% 5.25% -0.5% 1.32% 0.37% 7.78%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 4.56 3.41 -5.58 -8.03 1.44 4 8.15
Distribution rate - - - - - - -
Net sales 1 14,121 16,816 16,131 - 17,233 21,331 23,616
EBITDA 1 1,528 2,053 739.2 - 1,069 2,517 3,318
EBIT 1 968.4 1,428 -46.91 - 359.6 1,726 2,430
Net income 1 606.8 521.1 -927.5 - 276.3 765 1,568
Net Debt - - - - - - -
Reference price 2 139.50 127.35 89.25 167.90 96.95 114.45 114.45
Nbr of stocks (in thousands) 1,56,984 1,57,093 1,67,465 1,87,921 1,92,087 1,92,092 -
Announcement Date 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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.61x - - - 23Cr
36.5x4.97x20.18x1.06% 7.73TCr
25.62x3.04x15.74x2.03% 3.74TCr
28.62x4.33x18.69x2.33% 3.63TCr
13.65x1.34x8.2x2.31% 2.43TCr
36.48x8.94x27.21x2.51% 2.26TCr
11.42x2.97x6.21x3.55% 2.15TCr
26.86x2.89x11.73x1.68% 1.93TCr
13.44x2.71x6.17x1.21% 1.58TCr
16x1.78x6.95x1.88% 1.45TCr
Average 23.72x 3.66x 13.46x 2.06% 2.69TCr
Weighted average by Cap. 26.71x 4.01x 15.61x 1.9%

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