VENUS PIPES AND TUBES LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,087 INR | -2.44% |
|
-2.34% | +48.72% |
Valuation
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 15,141 | 43,418 | - | - |
| Enterprise Value (EV) 1 | 15,141 | 43,418 | 44,718 | 43,418 |
| P/E ratio | 33 x | 50.4 x | 34.5 x | 26.1 x |
| Yield | 0.07% | 0.05% | 0.06% | 0.07% |
| Capitalization / Revenue | 2.74 x | 5.3 x | 3.94 x | 3.12 x |
| EV / Revenue | 2.74 x | 5.3 x | 3.94 x | 3.12 x |
| EV / EBITDA | 21.9 x | 30.2 x | 21.4 x | 16.5 x |
| EV / FCF | -9.9 x | -116 x | -106 x | 108 x |
| FCF Yield | -10.1% | -0.86% | -0.94% | 0.93% |
| Price to Book | 4.7 x | 9.89 x | 7.63 x | 5.92 x |
| Nbr of stocks (in thousands) | 20,296 | 20,296 | - | - |
| Reference price 2 | 746.0 | 2,139 | 2,139 | 2,139 |
| Announcement Date | 24/05/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 5,524 | 8,194 | 11,023 | 13,926 |
| EBITDA 1 | - | 691 | 1,436 | 2,032 | 2,631 |
| EBIT 1 | - | 671.3 | 1,309 | 1,903 | 2,371 |
| Operating Margin | - | 12.15% | 15.98% | 17.26% | 17.02% |
| Earnings before Tax (EBT) 1 | - | 596.8 | 1,158 | 1,705 | 2,257 |
| Net income 1 | 316.7 | 442.1 | 863.3 | 1,271 | 1,683 |
| Net margin | - | 8% | 10.54% | 11.53% | 12.09% |
| EPS 2 | 22.55 | 22.60 | 42.47 | 62.00 | 81.83 |
| Free Cash Flow 1 | - | -1,530 | -373.8 | -409.2 | 402 |
| FCF margin | - | -27.7% | -4.56% | -3.71% | 2.89% |
| FCF Conversion (EBITDA) | - | - | - | - | 15.28% |
| FCF Conversion (Net income) | - | - | - | - | 23.89% |
| Dividend per Share 2 | - | 0.5000 | 1.000 | 1.350 | 1.500 |
| Announcement Date | 29/06/22 | 24/05/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,361 | 1,763 | 1,796 | 1,905 | 2,082 | 2,156 |
| EBITDA 1 | 175.3 | 215.8 | 275.8 | 306.3 | 363.8 | 387.2 |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | 234.3 | 256 | 309 | 312 |
| Net income 1 | - | - | 174.1 | 194.7 | 222.5 | 224.8 |
| Net margin | - | - | 9.69% | 10.22% | 10.69% | 10.42% |
| EPS | - | - | - | - | - | 10.50 |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 31/01/23 | 24/05/23 | 03/08/23 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | 1,300 | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.6397 x | - |
| Free Cash Flow 1 | - | -1,530 | -374 | -409 | 402 |
| ROE (net income / shareholders' equity) | - | 19.6% | 23.3% | 25.5% | 25.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | 159.0 | 216.0 | 280.0 | 362.0 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | 1,619 | 815 | 925 | 1,042 |
| Capex / Sales | - | 29.3% | 9.94% | 8.39% | 7.48% |
| Announcement Date | 29/06/22 | 24/05/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +49.32% | 520M | |
| -2.44% | 40.75B | |
| +17.24% | 24.84B | |
| -19.22% | 22.43B | |
| -8.32% | 20.79B | |
| +10.77% | 20.66B | |
| +5.57% | 20.13B | |
| +5.30% | 9.37B | |
| -21.17% | 8.62B | |
| -15.57% | 8.2B |
- Stock Market
- Equities
- VENUSPIPES Stock
- Financials Venus Pipes and Tubes Limited