Company Valuation: Vipul Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 3,456 2,178 1,319 3,228 1,432 1,450
Change - -36.98% -39.45% 144.77% -55.63% 1.28%
Enterprise Value (EV) 1 9,193 7,757 3,893 4,618 2,090 1,913
Change - -15.62% -49.82% 18.64% -54.75% -8.44%
P/E -6.22x -5.21x -1.12x 1.38x -4.96x -17.2x
PBR 1.27x 0.94x 1.15x 0.92x 0.38x 0.4x
PEG - 0.2x -0x -0x 0x 0.2x
Capitalization / Revenue 9.28x 1.58x 1.76x 1.56x 1.64x 2.43x
EV / Revenue 24.7x 5.61x 5.2x 2.24x 2.4x 3.21x
EV / EBITDA -17.8x -36.8x 23.6x 5.44x -18.8x -6x
EV / EBIT -16.7x -32.1x 28.4x 5.61x -15x -5.85x
EV / FCF 13.2x 12.3x 1.18x -6.48x 16x -2.85x
FCF Yield 7.59% 8.16% 84.8% -15.4% 6.26% -35.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -4.627 -3.486 -9.779 19.46 -2.05 -0.598
Distribution rate - - - - - -
Net sales 1 372.2 1,382 749.2 2,065 870.8 595.8
EBITDA 1 -515.5 -210.7 164.8 849.3 -111.1 -318.7
EBIT 1 -550.5 -242 137 822.7 -139.3 -327.2
Net income 1 -555.2 -418.3 -1,173 2,335 -282.9 -84.3
Net Debt 1 5,737 5,580 2,574 1,391 657.5 462.7
Reference price 2 28.800 18.150 10.990 26.900 10.160 10.290
Nbr of stocks (in thousands) 119,984 119,984 119,984 119,984 140,959 140,959
Announcement Date 9/4/21 A 9/6/22 A 9/5/23 A 8/30/24 A 8/29/25 A 10/21/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.16M
65.42x - - - 70.45B
12.75x4.45x11.42x3.78% 40.37B
18.84x4.07x16.37x1.3% 29.07B
5.69x0.76x1.57x8.7% 27.67B
8.26x1.5x8.35x4.26% 27.52B
14.68x3.16x15.12x2.38% 26.84B
10.19x2x7.7x4.12% 20.47B
7.89x2.87x6.44x-.--% 19.77B
7.4x0.82x2.99x3.02% 18.94B
Average 16.79x 2.45x 8.74x 3.44% 28.11B
Weighted average by Cap. 24.74x 2.65x 9.29x 3.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Vipul Limited

Historical PBR trend

Valuation ratios - PBR - Vipul Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Vipul Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Vipul Limited

  1. Stock Market
  2. Stocks
  3. VIPULLTD Stock
  4. Valuation Vipul Limited