Valuation Dishman Carbogen Amcis Limited

Equities

Market Closed - NSE India S.E. Other stock markets 06:10:59 14/01/2026 pm IST			5-day change	1st Jan Change
254.11 ^INR	-3.50%		-3.39%	+2.63%

27/12	Dishman Carbogen Amcis Limited Approves Issue of Senior, Secured, Rated, Listed, Transferable, Taxable, Redeemable Non-Convertible Debentures Aggregating Up to INR 500 Million	CI
23/12	Dishman Carbogen Amcis to consider fund raising via NCDs	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	8,369	17,089	28,966	19,559	36,930	34,146
Change	-	104.21%	69.5%	-32.48%	88.82%	-7.54%
Enterprise Value (EV) ¹	19,658	29,078	43,237	38,560	55,742	52,899
Change	-	47.92%	48.69%	-10.82%	44.56%	-5.1%
P/E ratio	4.76x	-10.3x	161x	-65.6x	-24.1x	1,054x
PBR	0.15x	0.3x	0.52x	0.34x	0.66x	0.59x
PEG	-	0x	-1x	0x	-0x	-10x
Capitalization / Revenue	0.41x	0.89x	1.35x	0.81x	1.41x	1.26x
EV / Revenue	0.96x	1.52x	2.02x	1.6x	2.13x	1.95x
EV / EBITDA	3.92x	11.7x	14.9x	11.7x	22.7x	12.6x
EV / EBIT	5.68x	41x	36.5x	25.4x	147x	27.3x
EV / FCF	85x	-338x	-27.5x	-18.9x	-35.3x	91.3x
FCF Yield	1.18%	-0.3%	-3.64%	-5.3%	-2.83%	1.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	11.2	-10.53	1.149	-1.901	-9.79	0.2067
Distribution rate	-	-	-	-	-	-
Net sales ¹	20,436	19,120	21,407	24,129	26,158	27,115
EBITDA ¹	5,021	2,480	2,899	3,303	2,451	4,190
EBIT ¹	3,463	709.1	1,185	1,517	379.7	1,935
Net income ¹	1,803	-1,651	180.1	-298	-1,534	32.4
Net Debt ¹	11,289	11,989	14,271	19,001	18,812	18,754
Reference price ²	53.35	109.00	184.75	124.75	235.55	217.79
Nbr of stocks (in thousands)	1,56,863	1,56,783	1,56,783	1,56,783	1,56,783	1,56,783
Announcement Date	01/09/20	25/06/21	06/09/22	04/09/23	03/09/24	03/09/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DISHMAN CARBOGEN AMCIS LIMITED	-	-	-	-	46Cr
ELI LILLY AND COMPANY	47.06x	15.58x	34.57x	0.55%	96TCr
JOHNSON & JOHNSON	20.75x	5.76x	16.04x	2.42%	51TCr
ABBVIE INC.	74.8x	7.32x	17.57x	2.96%	39TCr
ROCHE HOLDING AG	19.82x	4.95x	12.32x	2.9%	36TCr
ASTRAZENECA PLC	28.42x	5.34x	15.85x	1.72%	29TCr
NOVARTIS AG	19.88x	5.26x	12.34x	2.88%	27TCr
MERCK & CO., INC.	13.91x	4.55x	9.79x	2.99%	27TCr
NOVO NORDISK A/S	16.61x	5.87x	12.14x	3.04%	27TCr
AMGEN INC.	25.37x	6.03x	10.33x	2.95%	17TCr
Average	29.63x	6.74x	15.66x	2.49%	35.06TCr
Weighted average by Cap.	33.87x	8.41x	19.56x	2.11%