Valuation Vipul Limited NSE India S.E.

Stocks

Delayed NSE India S.E. Other stock markets 03:27:57 04/08/26 pm AEST			5-day change	1st Jan Change
11.20 ^INR	-2.18%		-7.36%	-10.18%

09/07	Vipul Limited Announces Resignation of Rajeev Gupta as Independent Director Cum Chairperson, Effective June 4, 2026	CI
29/06	Vipul Limited Announces Appointment of Dipesh Jasvantlal Shah as Non-Executive Independent Director, Effective June 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,746	3,456	2,178	1,319	3,228	1,432
Change	-	97.94%	-36.98%	-39.45%	144.77%	-55.63%
Enterprise Value (EV) ¹	7,972	9,193	7,757	3,893	4,618	2,090
Change	-	15.31%	-15.62%	-49.82%	18.64%	-54.75%
P/E	-5.08x	-6.22x	-5.21x	-1.12x	1.38x	-4.96x
PBR	0.53x	1.27x	0.94x	1.15x	0.92x	0.38x
PEG	-	-0.1x	0.2x	-0x	-0x	0x
Capitalization / Revenue	0.99x	9.28x	1.58x	1.76x	1.56x	1.64x
EV / Revenue	4.52x	24.7x	5.61x	5.2x	2.24x	2.4x
EV / EBITDA	-30.5x	-17.8x	-36.8x	23.6x	5.44x	-18.8x
EV / EBIT	-26.3x	-16.7x	-32.1x	28.4x	5.61x	-15x
EV / FCF	579x	13.2x	12.3x	1.18x	-6.48x	16.4x
FCF Yield	0.17%	7.59%	8.16%	84.8%	-15.4%	6.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-2.863	-4.627	-3.486	-9.779	19.46	-2.05
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,765	372.2	1,382	749.2	2,065	870.8
EBITDA ¹	-261.2	-515.5	-210.7	164.8	849.3	-111.1
EBIT ¹	-302.8	-550.5	-242	137	822.7	-139.3
Net income ¹	-343.5	-555.2	-418.3	-1,173	2,335	-282.9
Net Debt ¹	6,226	5,737	5,580	2,574	1,391	657.5
Reference price ²	14.55	28.80	18.15	10.99	26.90	10.16
Nbr of stocks (in thousands)	119,984	119,984	119,984	119,984	119,984	140,959
Announcement Date	2/9/20	4/9/21	6/9/22	5/9/23	30/8/24	29/8/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUN HUNG KAI PROPERTIES LIMITED	15.87x	4.99x	13.43x	3.19%	45.16B
CHINA RESOURCES LAND LIMITED	8.7x	1.46x	7.66x	4.08%	30.1B
MITSUBISHI ESTATE CO., LTD.	18.46x	3.97x	16.19x	1.35%	28.4B
EMAAR PROPERTIES	5.58x	0.6x	1.23x	9.03%	26.66B
MITSUI FUDOSAN CO., LTD.	13.77x	3.05x	14.62x	2.55%	25.55B
CK ASSET HOLDINGS LIMITED	9.03x	2.33x	7.17x	3.86%	21.29B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.05x	6.62x	17.72x	1.52%	20.63B
ALPHA DHABI HOLDING	8.5x	0.94x	3.43x	2.63%	21.74B
SWIRE PROPERTIES LIMITED	16.39x	9.6x	18.19x	5.05%	17.52B
Average	12.26x	3.73x	11.07x	3.7%	26.34B
Weighted average by Cap.	12.48x	3.59x	11.03x	3.67%