Valuation Voltas Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 09:05:10 12/08/26 pm AEST			5-day change	1st Jan Change
1,290.00 ^INR	+0.78%		-0.81%	-5.23%

08:08pm	From coffee to cars: Inside the Tata empire as its chairman steps down	RE
28/07	Voltas Limited Announces Management Changes	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	423,532	-	-
Change	-	-34.3%	34.87%	32.18%	-12.74%	0.57%	-	-
Enterprise Value (EV) ¹	409,975	269,822	363,758	484,512	423,005	410,532	408,136	409,452
Change	-	-34.19%	34.81%	33.2%	-12.69%	-2.95%	-0.58%	0.32%
P/E	81.8x	201x	145x	57.4x	112x	53.3x	37.9x	31.1x
PBR	7.49x	4.97x	6.27x	7.41x	6.6x	6.11x	5.47x	5.01x
PEG	-	-2.7x	1.7x	0x	-2x	0x	0.9x	1.4x
Capitalization / Revenue	5.19x	2.85x	2.93x	3.13x	2.96x	2.48x	2.14x	1.9x
EV / Revenue	5.17x	2.84x	2.91x	3.14x	2.97x	2.4x	2.06x	1.84x
EV / EBITDA	60.2x	47.1x	76.6x	43.4x	65.4x	38.1x	28.3x	24.8x
EV / EBIT	63.6x	50.6x	85.2x	46x	75.2x	41.3x	30.1x	26.3x
EV / FCF	76.5x	-1,494x	76.9x	-112x	-685x	77x	61.6x	45.9x
FCF Yield	1.31%	-0.07%	1.3%	-0.89%	-0.15%	1.3%	1.62%	2.18%
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	24.01	33.8	41.17
Distribution rate	36.1%	104%	72.2%	27.5%	35.2%	28.4%	26.4%	26.4%
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	10,762	14,397	16,522
EBIT ¹	6,443	5,328	4,270	10,544	5,628	9,941	13,555	15,596
Net income ¹	5,041	1,350	2,520	8,414	3,759	7,904	11,136	13,478
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	1,280.00	1,280.00	1,280.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VOLTAS LIMITED	53.39x	2.4x	38.16x	0.53%	4.44B
TRANE TECHNOLOGIES PLC	32.01x	4.6x	22.5x	0.84%	106B
JOHNSON CONTROLS INTERNATIONAL PLC	32.44x	4.01x	21.51x	1.04%	93.74B
CARRIER GLOBAL CORPORATION	31.33x	2.71x	13.16x	1.52%	52.44B
DAIKIN INDUSTRIES,LTD.	22.27x	1.2x	8.63x	1.62%	38.84B
LENNOX INTERNATIONAL INC.	18.16x	2.83x	12.89x	1.19%	14.89B
WATSCO, INC.	26.2x	1.53x	14.93x	3.8%	12.36B
A. O. SMITH CORPORATION	17.57x	2.32x	11.29x	2.26%	8.65B
NIBE INDUSTRIER AB	25.06x	2.18x	12.97x	1.22%	8.32B
BEIJER REF AB	26.04x	1.98x	15.17x	1.22%	7.29B
Average	28.45x	2.58x	17.12x	1.53%	34.75B
Weighted average by Cap.	29.76x	3.39x	18.13x	1.25%