Company Valuation: VIP Clothing Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 345.3 1,152 1,937 3,320 2,919 2,869
Change - 233.73% 68.1% 71.39% -12.07% -1.7%
Enterprise Value (EV) 1 1,133 2,002 2,922 4,055 3,680 3,610
Change - 76.63% 45.95% 38.8% -9.25% -1.92%
P/E -2.31x -107x -86.9x 50.2x -23.1x 45.6x
PBR 0.25x 0.85x 1.45x 2.2x 2.11x 1.38x
PEG - 1.2x -1x -0x 0x -0x
Capitalization / Revenue 0.2x 0.8x 1.06x 1.65x 1.59x 1.21x
EV / Revenue 0.65x 1.38x 1.59x 2.01x 2.01x 1.52x
EV / EBITDA -7.63x 54.7x 43.3x 29.3x -67.7x 23.2x
EV / EBIT -6.41x 214x 66.6x 33.2x -55.4x 25.4x
EV / FCF 7.64x -143x -28.3x 51.5x 34.7x -9.04x
FCF Yield 13.1% -0.7% -3.53% 1.94% 2.88% -11.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.81 -0.13 -0.27 0.8 -1.532 0.62
Distribution rate - - - - - -
Net sales 1 1,749 1,447 1,834 2,016 1,833 2,369
EBITDA 1 -148.5 36.61 67.54 138.2 -54.37 155.5
EBIT 1 -176.7 9.335 43.84 122.1 -66.46 141.9
Net income 1 -149.5 -10.46 -22.13 66.37 -126.5 54.56
Net Debt 1 788.2 849.7 984.9 735.9 761.5 740.5
Reference price 2 4.18 13.95 23.45 40.19 35.34 28.26
Nbr of stocks (in thousands) 82,597 82,597 82,597 82,597 82,597 101,535
Announcement Date 1/9/20 1/9/21 2/9/22 22/8/23 2/9/24 23/8/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.18M
21.26x3.21x10.73x2.73% 272B
21.51x2.82x14.29x0.97% 23.7B
21.28x4.09x9.97x2.72% 15.94B
11.38x1.12x5.35x-.--% 14.26B
21.88x2.36x9.27x1.74% 10.84B
14.76x1.48x9.68x2.63% 8.75B
11.33x1.49x6.47x6.98% 7.11B
13.61x0.9x8.56x2.45% 5.81B
Average 17.13x 2.18x 9.29x 2.53% 39.87B
Weighted average by Cap. 20.43x 3.00x 10.53x 2.55%

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. VIPCLOTHNG Stock
  4. Valuation VIP Clothing Limited