Valuation Voltas Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 09:05:10 07/08/26 pm AEST			5-day change	1st Jan Change
1,285.00 ^INR	+0.78%		-3.30%	-5.60%

28/07	Voltas Limited Announces Management Changes	CI
01/07	Voltas and Trent Announce Noel Tata Stepping Down as Chairman	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	412,084	270,746	365,148	482,662	421,150	425,187	-	-
Change	-	-34.3%	34.87%	32.18%	-12.74%	0.96%	-	-
Enterprise Value (EV) ¹	409,975	269,822	363,758	484,512	423,005	412,187	409,790	411,106
Change	-	-34.19%	34.81%	33.2%	-12.69%	-2.56%	-0.58%	0.32%
P/E	81.8x	201x	145x	57.4x	112x	53.6x	38.1x	31.3x
PBR	7.49x	4.97x	6.27x	7.41x	6.6x	6.13x	5.5x	5.03x
PEG	-	-2.7x	1.7x	0x	-2x	0x	0.9x	1.5x
Capitalization / Revenue	5.19x	2.85x	2.93x	3.13x	2.96x	2.49x	2.14x	1.91x
EV / Revenue	5.17x	2.84x	2.91x	3.14x	2.97x	2.41x	2.07x	1.85x
EV / EBITDA	60.2x	47.1x	76.6x	43.4x	65.4x	38.3x	28.5x	24.9x
EV / EBIT	63.6x	50.6x	85.2x	46x	75.2x	41.5x	30.2x	26.4x
EV / FCF	76.5x	-1,494x	76.9x	-112x	-685x	77.3x	61.8x	46.1x
FCF Yield	1.31%	-0.07%	1.3%	-0.89%	-0.15%	1.29%	1.62%	2.17%
Dividend per Share ²	5.5	4.25	5.5	7	4	6.821	8.936	10.87
Rate of return	0.44%	0.52%	0.5%	0.48%	0.31%	0.53%	0.7%	0.85%
EPS ²	15.23	4.08	7.62	25.43	11.35	23.97	33.75	41.03
Distribution rate	36.1%	104%	72.2%	27.5%	35.2%	28.5%	26.5%	26.5%
Net sales ¹	79,344	94,988	124,812	154,128	142,445	170,699	198,241	222,800
EBITDA ¹	6,816	5,724	4,746	11,162	6,469	10,757	14,392	16,510
EBIT ¹	6,443	5,328	4,270	10,544	5,628	9,935	13,549	15,582
Net income ¹	5,041	1,350	2,520	8,414	3,759	7,891	11,118	13,424
Net Debt ¹	-2,108	-924.1	-1,390	1,851	1,855	-13,000	-15,397	-14,080
Reference price ²	1,245.40	818.25	1,103.55	1,458.70	1,272.80	1,285.00	1,285.00	1,285.00
Nbr of stocks (in thousands)	330,885	330,885	330,885	330,885	330,885	330,885	-	-
Announcement Date	5/5/22	26/4/23	7/5/24	7/5/25	14/5/26	-	-	-

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.($)
VOLTAS LIMITED	53.6x	2.41x	38.32x	0.53%	4.47B
TRANE TECHNOLOGIES PLC	31.9x	4.58x	22.41x	0.85%	106B
JOHNSON CONTROLS INTERNATIONAL PLC	31.9x	3.95x	21.17x	1.06%	92.2B
CARRIER GLOBAL CORPORATION	31.52x	2.72x	13.23x	1.51%	52.77B
DAIKIN INDUSTRIES,LTD.	22.21x	1.2x	8.64x	1.62%	39.2B
LENNOX INTERNATIONAL INC.	18.54x	2.89x	13.17x	1.17%	15.2B
WATSCO, INC.	27.12x	1.56x	15.34x	3.67%	12.64B
A. O. SMITH CORPORATION	17.65x	2.33x	11.34x	2.25%	8.7B
NIBE INDUSTRIER AB	25.62x	2.22x	13.22x	1.2%	8.54B
AAON, INC.	41.46x	3.96x	22.94x	-	7.77B
Average	30.15x	2.78x	17.98x	1.54%	34.76B
Weighted average by Cap.	29.97x	3.41x	18.19x	1.26%