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) 1,19,984 1,19,984 1,19,984 1,19,984 1,40,959 1,40,959
Announcement Date 04/09/21 06/09/22 05/09/23 30/08/24 29/08/25 21/10/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.34Cr
63.26x - - - 6.81TCr
12.95x4.51x11.57x3.72% 4.1TCr
18.84x4.07x16.37x1.3% 2.89TCr
8.55x1.53x8.5x4.12% 2.85TCr
5.83x0.8x1.67x8.49% 2.83TCr
14.68x3.16x15.12x2.38% 2.67TCr
10.32x2.03x7.82x4.07% 2.07TCr
6.29x2.35x4.57x-.--% 1.97TCr
17.51x9.72x18.44x4.69% 1.89TCr
Average 17.58x 3.52x 10.51x 3.6% 2.81TCr
Weighted average by Cap. 24.39x 3.41x 10.54x 3.69%

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