|
Market Closed -
NSE India S.E.
14:05:10 16/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,029.10 INR | -2.18% |
|
-0.28% | -24.40% |
| 09-29 | LG India to Raise AC Prices by Up to 7% in October | MT |
| 09-17 | Inside Tata's empire as chairman secures another five-year term | RE |
Company Valuation: Voltas Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 412,084 | 270,746 | 365,148 | 482,662 | 421,150 | 340,513 | - | - |
| Change | - | -34.3% | 34.87% | 32.18% | -12.74% | -19.15% | - | - |
| Enterprise Value (EV) 1 | 409,975 | 269,822 | 363,758 | 484,512 | 423,005 | 325,599 | 323,796 | 315,586 |
| Change | - | -34.19% | 34.81% | 33.2% | -12.69% | -23.03% | -0.55% | -2.54% |
| P/E | 81.8x | 201x | 145x | 57.4x | 112x | 47x | 32.8x | 26.1x |
| PBR | 7.49x | 4.97x | 6.27x | 7.41x | 6.6x | 4.95x | 4.47x | 4.03x |
| PEG | - | -2.7x | 1.7x | 0x | -2x | 0.5x | 0.8x | 1x |
| Capitalization / Revenue | 5.19x | 2.85x | 2.93x | 3.13x | 2.96x | 2.04x | 1.73x | 1.53x |
| EV / Revenue | 5.17x | 2.84x | 2.91x | 3.14x | 2.97x | 1.95x | 1.65x | 1.41x |
| EV / EBITDA | 60.2x | 47.1x | 76.6x | 43.4x | 65.4x | 32.6x | 23.6x | 19.5x |
| EV / EBIT | 63.6x | 50.6x | 85.2x | 46x | 75.2x | 35.4x | 25.2x | 20.7x |
| EV / FCF | 76.5x | -1,494x | 76.9x | -112x | -685x | 58.5x | 48.8x | 42.6x |
| FCF Yield | 1.31% | -0.07% | 1.3% | -0.89% | -0.15% | 1.71% | 2.05% | 2.35% |
| Dividend per Share 2 | 5.5 | 4.25 | 5.5 | 7 | 4 | 6.718 | 8.689 | 10.21 |
| Rate of return | 0.44% | 0.52% | 0.5% | 0.48% | 0.31% | 0.65% | 0.84% | 0.99% |
| EPS 2 | 15.23 | 4.08 | 7.62 | 25.43 | 11.35 | 21.9 | 31.41 | 39.49 |
| Distribution rate | 36.1% | 104% | 72.2% | 27.5% | 35.2% | 30.7% | 27.7% | 25.8% |
| Net sales 1 | 79,344 | 94,988 | 124,812 | 154,128 | 142,445 | 167,241 | 196,567 | 223,280 |
| EBITDA 1 | 6,816 | 5,724 | 4,746 | 11,162 | 6,469 | 9,997 | 13,695 | 16,150 |
| EBIT 1 | 6,443 | 5,328 | 4,270 | 10,544 | 5,628 | 9,200 | 12,834 | 15,282 |
| Net income 1 | 5,041 | 1,350 | 2,520 | 8,414 | 3,759 | 7,327 | 10,488 | 13,079 |
| Net Debt 1 | -2,108 | -924.1 | -1,390 | 1,851 | 1,855 | -14,914 | -16,717 | -24,927 |
| Reference price 2 | 1,245.40 | 818.25 | 1,103.55 | 1,458.70 | 1,272.80 | 1,029.10 | 1,029.10 | 1,029.10 |
| Nbr of stocks (in thousands) | 330,885 | 330,885 | 330,885 | 330,885 | 330,885 | 330,885 | - | - |
| Announcement Date | 5/5/22 A | 4/26/23 A | 5/7/24 A | 5/7/25 A | 5/14/26 A | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 48.03x | 1.99x | 33.33x | 0.64% | 3.68B | |
| 24.98x | 2.96x | 16.12x | 2.06% | 233B | |
| 13.53x | 1.65x | 7.43x | 3.78% | 195B | |
| 26.94x | 3.52x | 16.1x | 1.8% | 163B | |
| 35.76x | 5.3x | 22.28x | 1.1% | 156B | |
| 39.9x | 5.32x | 23.83x | 1.24% | 131B | |
| 30.18x | 4.35x | 21.31x | 0.89% | 101B | |
| 90.17x | 11.16x | 63.8x | 0.35% | 93.37B | |
| 30.85x | 3.84x | 20.65x | 1.1% | 89.43B | |
| 33.22x | 5.34x | 18.59x | 1.36% | 90.45B | |
| Average | 37.36x | 4.54x | 24.34x | 1.43% | 125.51B | |
| Weighted average by Cap. | 32.70x | 4.32x | 20.85x | 1.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VOLTAS Stock
- Valuation Voltas Limited
Select your edition
All financial news and data tailored to specific country editions
