Valuation Calcom Vision Limited

Stocks

Delayed Bombay S.E. 03:06:34 30/10/2026 pm IST			5-day change	1st Jan Change
85.00 ^INR	-1.36%		+19.33%	-27.56%

11/08	Calcom Vision Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
11/08	Calcom Vision Limited Announces Appointment of Aditi Ghosh as Company Secretary and Compliance Officer, Effective August 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	335.8	1,205	1,583	1,958	1,016	954.9
Change	-	258.84%	31.37%	23.69%	-48.13%	-5.98%
Enterprise Value (EV) ¹	520	1,385	1,897	2,422	1,637	1,593
Change	-	166.27%	37.02%	27.69%	-32.42%	-2.71%
P/E	45.5x	144x	28.6x	156x	91x	61.5x
PBR	0.81x	2.1x	2.49x	2.57x	1.23x	1.13x
PEG	-	-25.2x	0x	-2x	-6.5x	1.6x
Capitalization / Revenue	0.58x	1.2x	0.99x	1.22x	0.64x	0.43x
EV / Revenue	0.9x	1.38x	1.19x	1.51x	1.03x	0.72x
EV / EBITDA	15.3x	28.2x	15.3x	26.5x	12.9x	11.4x
EV / EBIT	19.9x	40.2x	18.4x	37.6x	18.1x	18.4x
EV / FCF	-6.98x	-9.06x	-12.3x	-9.17x	-7.87x	-60.8x
FCF Yield	-14.3%	-11%	-8.1%	-10.9%	-12.7%	-1.65%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.7	0.66	4.32	0.93	0.8	1.11
Distribution rate	-	-	-	-	-	-
Net sales ¹	576.8	1,001	1,601	1,609	1,587	2,201
EBITDA ¹	34.05	49.17	124.4	91.27	127.1	139.3
EBIT ¹	26.09	34.42	103.4	64.4	90.55	86.59
Net income ¹	7.584	8.538	56.46	12.82	11.15	15.76
Net Debt ¹	184.2	179.6	314.1	464.5	621.4	637.7
Reference price ²	31.85	95.10	123.75	145.50	72.76	68.28
Nbr of stocks (in thousands)	10,543	12,671	12,792	13,456	13,959	13,985
Announcement Date	07/09/21	08/09/22	08/09/23	06/09/24	08/09/25	08/09/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CALCOM VISION LIMITED	-	-	-	-	1.27Cr
ASSA ABLOY AB	24.7x	3.07x	14.93x	1.78%	4.36TCr
SAINT-GOBAIN	11.72x	0.91x	5.98x	3.45%	3.72TCr
GEBERIT AG	29.58x	5.92x	20.08x	2.33%	2.25TCr
KINGSPAN GROUP PLC	22.41x	1.91x	13.83x	0.65%	1.93TCr
MASCO CORPORATION	17.03x	2.34x	11.53x	1.6%	1.55TCr
CARLISLE COMPANIES INCORPORATED	19.95x	3.23x	13.51x	1.27%	1.47TCr
QXO, INC.	-17.6x	1.42x	16.82x	3.21%	1.18TCr
ADVANCED DRAINAGE SYSTEMS, INC.	21.98x	3.43x	11.34x	0.58%	1.03TCr
ACUITY INC.	18.89x	1.9x	9.88x	0.25%	965.57Cr
Average	16.52x	2.68x	13.10x	1.68%	1.85TCr
Weighted average by Cap.	18.26x	2.67x	12.90x	1.95%