Company Valuation: Dev Labtech Venture Limited

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


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 88.86L
26.67x4.34x15.25x2.13% 14TCr
70.63x5.03x46.94x0.37% 4.76TCr
11.79x1.34x8.65x6.17% 1.58TCr
13.21x2.2x7.1x2.42% 931.82Cr
8.24x1.81x6.4x9.23% 867.72Cr
11.21x0.17x2.71x5.33% 212.98Cr
22.31x - - - 200.73Cr
11.13x1.31x6.41x6.94% 173.47Cr
10.7x - - 5.53% 169.66Cr
Average 20.65x 2.31x 13.35x 4.76% 2.26TCr
Weighted average by Cap. 33.20x 4.02x 20.69x 2.42%

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