Company Valuation: Coral Laboratories Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 350.1 1,151 912.1 817.8 1,327 2,506
Change - 228.83% -20.78% -10.34% 62.25% 88.85%
Enterprise Value (EV) 1 398.1 1,191 729.8 517.7 1,049 2,232
Change - 199.05% -38.7% -29.07% 102.64% 112.77%
P/E 4.91x 8.49x 10.1x 12.7x 8.4x 10.4x
PBR 0.3x 0.84x 0.58x 0.53x 0.75x 1.25x
PEG - 0.1x -0.3x -0.4x 0x 0.2x
Capitalization / Revenue 0.5x 1.19x 1.21x 1.05x 1.59x 2.18x
EV / Revenue 0.56x 1.23x 0.97x 0.66x 1.25x 1.94x
EV / EBITDA 6.98x 7.33x 8.51x 12.2x 6.33x 8.39x
EV / EBIT 10.7x 8.34x 11.1x 25x 7.18x 9.07x
EV / FCF -4.65x -62.2x -107x 7.71x -11.2x -25.8x
FCF Yield -21.5% -1.61% -0.93% 13% -8.94% -3.88%
Dividend per Share 2 - - - - 2 1.5
Rate of return - - - - 0.54% 0.21%
EPS 2 19.96 37.94 25.32 18.04 44.19 67.61
Distribution rate - - - - 4.53% 2.22%
Net sales 1 705.8 965.7 756.1 781.2 836.6 1,150
EBITDA 1 57 162.5 85.74 42.45 165.8 265.9
EBIT 1 37.12 142.8 65.97 20.73 146.1 246
Net income 1 71.3 135.5 90.46 64.45 157.9 241.6
Net Debt 1 48.01 39.3 -182.3 -300.1 -277.9 -273.9
Reference price 2 98.00 322.25 255.30 228.90 371.40 701.40
Nbr of stocks (in thousands) 3,573 3,573 3,573 3,573 3,573 3,573
Announcement Date 8/20/20 A 9/1/21 A 9/6/22 A 7/18/23 A 9/5/24 A 9/3/25 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 23.36M
32.93x11.96x24.23x0.6% 1,031B
29.57x - - 2.02% 641B
32.73x7.6x15.79x2.67% 453B
19.66x4.67x11.58x2.83% 349B
21.66x5.59x13.87x2.87% 290B
20.88x4.29x12.24x2.06% 252B
27.19x7.03x12.5x2.35% 232B
13.11x4.72x9.86x3.87% 201B
-44.72x6.46x25.22x2.25% 181B
Average 17.00x 6.54x 15.66x 2.39% 362.98B
Weighted average by Cap. 23.95x 7.98x 17.64x 1.98%

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. CORALAB6 Stock
  4. Valuation Coral Laboratories Limited