Company Valuation: Choksi Laboratories Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 54.96 176.9 232.9 295.2 836.9 721.6
Change - 221.93% 31.65% 26.73% 183.51% -13.78%
Enterprise Value (EV) 1 443.4 545.7 551 597.3 1,122 1,060
Change - 23.09% 0.97% 8.4% 87.9% -5.58%
P/E -2.11x 85.5x 7.26x 26.7x 54.9x 36.7x
PBR 0.31x 0.99x 1.1x 1.33x 3.55x 2.82x
PEG - -1x 0x -0.4x 1.5x 1.3x
Capitalization / Revenue 0.21x 0.59x 0.68x 0.8x 2x 1.57x
EV / Revenue 1.73x 1.82x 1.6x 1.63x 2.69x 2.3x
EV / EBITDA 12.6x 6.62x 5.73x 6.19x 10.5x 9.33x
EV / EBIT -97x 15.7x 11.6x 13.2x 23.6x 20.9x
EV / FCF -11.4x 43.3x -412x 81.2x 57.8x -34.3x
FCF Yield -8.81% 2.31% -0.24% 1.23% 1.73% -2.92%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.744 0.2972 4.609 1.59 2.187 2.82
Distribution rate - - - - - -
Net sales 1 256.9 300.4 344.4 367 417.8 460.1
EBITDA 1 35.25 82.49 96.24 96.53 106.7 113.6
EBIT 1 -4.573 34.66 47.43 45.13 47.48 50.65
Net income 1 -26.08 2.07 32.1 11.1 15.23 19.64
Net Debt 1 388.4 368.8 318.1 302.1 285.4 338.2
Reference price 2 7.89 25.40 33.44 42.38 120.15 103.60
Nbr of stocks (in thousands) 6,965 6,965 6,965 6,965 6,965 6,965
Announcement Date 04/09/21 01/09/22 04/09/23 26/08/24 22/08/25 25/08/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.1M
24.97x2.81x12.63x3.44% 22.57B
26.42x4.59x16.84x0.79% 14.83B
21.24x3.14x12.86x1.27% 3.8B
13.43x - - 2.39% 2.13B
-33.42x1.47x9.52x-.--% 2.04B
22.59x - - 2.18% 1.61B
39.07x - - - 1.35B
Average 16.33x 3.00x 12.96x 1.68% 6.04B
Weighted average by Cap. 22.47x 3.39x 13.95x 2.19%

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. CHOKSILA6 Stock
  4. Valuation Choksi Laboratories Limited