Company Valuation: Vikram Kamats Hospitality Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 72.09 50.88 259.4 411.4 794.2 985.5
Change - -29.43% 409.79% 58.6% 93.06% 24.1%
Enterprise Value (EV) 1 69.5 44.82 284.5 395.6 1,045 1,410
Change - -35.51% 534.72% 39.06% 164.09% 34.95%
P/E 44.3x 104x -1,257x 26x 46.8x 137x
PBR 1.35x 0.94x 2.73x 3.09x 3.76x 2.21x
PEG - -1.5x 10x -0x -23.32x -2x
Capitalization / Revenue 1.62x 1.94x 3.19x 1.64x 2.71x 2.53x
EV / Revenue 1.56x 1.71x 3.5x 1.57x 3.56x 3.62x
EV / EBITDA -500x -163x 92.2x 20.8x 37.4x 51.1x
EV / EBIT -38x -22.8x 346x 23.2x 41.7x 78.1x
EV / FCF -761x 16.9x - -23.2x -17.6x -8.44x
FCF Yield -0.13% 5.92% - -4.32% -5.7% -11.8%
Dividend per Share 2 - - - 0.5 0.3 0.3
Rate of return - - - 1.32% 0.45% 0.46%
EPS 2 0.3756 0.1129 -0.0238 1.46 1.43 0.4744
Distribution rate - - - 34.3% 21% 63.2%
Net sales 1 44.55 26.25 81.32 251.2 293.1 389.1
EBITDA 1 -0.139 -0.2758 3.084 19.01 27.93 27.59
EBIT 1 -1.831 -1.968 0.821 17.02 25.04 18.04
Net income 1 1.626 0.4891 -0.111 15.25 15.6 6.028
Net Debt 1 -2.598 -6.061 25.09 -15.77 250.5 424.3
Reference price 2 16.65 11.75 29.90 38.00 66.99 65.00
Nbr of stocks (in thousands) 4,330 4,330 7,578 10,825 11,855 15,162
Announcement Date 31/8/20 23/8/21 3/8/22 2/8/23 5/9/24 3/9/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.37M
21.06x8.19x14.83x2.76% 193B
30.78x3.78x21.41x-.--% 43.92B
22.41x5.78x16.84x1.99% 41.87B
18.62x3.89x12.09x3.44% 26.2B
15.75x1.16x7.47x2.54% 15.84B
18.92x3.22x15x2.21% 11.91B
28.87x2.44x - 0.81% 6.54B
19.52x1.88x7.69x4.18% 4.92B
31.48x6.39x18.34x0.89% 3.8B
Average 23.05x 4.08x 14.21x 2.09% 34.79B
Weighted average by Cap. 22.19x 6.31x 15.32x 2.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. VIDLI6 Stock
  4. Valuation Vikram Kamats Hospitality Limited