Valuation Vasundhara Rasayans Limited

Stocks

Market Closed - Bombay S.E. 03:32:29 22/09/2026 pm IST			5-day change	1st Jan Change
160.00 ^INR	+3.46%		+6.74%	-5.94%

14/08	Vasundhara Rasayans Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
01/08	Vasundhara Rasayans Limited Recommends Final Dividend for the Financial Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	222.2	367.6	396.6	612.9	733.7	335.8
Change	-	65.45%	7.91%	54.53%	19.7%	-54.23%
Enterprise Value (EV) ¹	115.1	269.7	359.5	525.2	696.8	303.4
Change	-	134.23%	33.28%	46.09%	32.69%	-56.46%
P/E	7.57x	16.9x	7.09x	10.5x	17.4x	5.8x
PBR	1.12x	1.71x	1.48x	1.92x	2.06x	0.82x
PEG	-	-0.7x	0x	2.18x	-0.6x	0.2x
Capitalization / Revenue	0.98x	1.37x	1.05x	1.66x	2.16x	0.94x
EV / Revenue	0.51x	1.01x	0.95x	1.42x	2.05x	0.85x
EV / EBITDA	3.71x	12.1x	6.49x	7.94x	16.6x	5.22x
EV / EBIT	3.77x	12.8x	6.64x	8.27x	18.1x	5.64x
EV / FCF	3.29x	-40.6x	-4.4x	14.4x	-11x	-11.5x
FCF Yield	30.4%	-2.46%	-22.7%	6.96%	-9.11%	-8.7%
Dividend per Share ²	1.5	1	2	2	2	2
Rate of return	2.15%	0.86%	1.6%	1.04%	0.87%	1.89%
EPS ²	9.237	6.836	17.59	18.44	13.27	18.22
Distribution rate	16.2%	14.6%	11.4%	10.8%	15.1%	11%
Net sales ¹	226.8	267.5	379.4	370.2	339.9	357.2
EBITDA ¹	31.02	22.22	55.42	66.1	41.99	58.14
EBIT ¹	30.51	21.07	54.11	63.47	38.42	53.84
Net income ¹	29.36	21.73	55.91	58.59	42.46	57.89
Net Debt ¹	-107	-97.85	-37.16	-87.75	-36.87	-32.39
Reference price ²	69.90	115.65	124.80	192.85	230.85	105.65
Nbr of stocks (in thousands)	3,178	3,178	3,178	3,178	3,178	3,178
Announcement Date	03/09/21	06/09/22	07/08/23	08/09/24	04/09/25	01/08/26

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.($)
VASUNDHARA RASAYANS LIMITED	-	-	-	-	51.3L
ELI LILLY AND COMPANY	33.12x	12.04x	24.4x	0.6%	1,03800Cr
JOHNSON & JOHNSON	29.97x	6.67x	18.66x	1.99%	65TCr
ABBVIE INC.	33.44x	7.83x	16.17x	2.59%	47TCr
ROCHE HOLDING AG	19.76x	4.83x	11.96x	2.74%	36TCr
NOVARTIS AG	19.95x	5.21x	12.92x	3.08%	27TCr
ASTRAZENECA PLC	21.41x	4.44x	12.62x	1.99%	26TCr
AMGEN INC.	24.9x	6.52x	11.62x	2.57%	21TCr
NOVO NORDISK A/S	11.64x	4.24x	8.76x	4.32%	18TCr
GILEAD SCIENCES, INC.	-45.54x	6.63x	25.88x	2.19%	19TCr
Average	16.52x	6.49x	15.89x	2.45%	36.15TCr
Weighted average by Cap.	23.87x	7.78x	17.95x	1.98%