Company Valuation: Shri Vasuprada Plantations Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 448.2 719.5 580.3 793.2 952.7 745.6
Change - 60.54% -19.34% 36.69% 20.1% -21.74%
Enterprise Value (EV) 1 1,380 1,469 1,090 1,372 1,531 1,351
Change - 6.44% -25.76% 25.81% 11.59% -11.72%
P/E -4.69x -2.63x -5.37x -12x 15.6x -10.5x
PBR 0.43x 0.61x 0.55x 0.8x 0.9x 0.76x
PEG - -0.1x 0.1x 0.3x -0x 0x
Capitalization / Revenue 0.42x 0.59x 0.51x 0.74x 0.72x 0.52x
EV / Revenue 1.29x 1.2x 0.96x 1.27x 1.16x 0.94x
EV / EBITDA 26.6x 82.1x -15.1x -14.5x 28.3x 43.5x
EV / EBIT -79.5x -25.5x -7.38x -8.31x -264x -44x
EV / FCF -8.44x -35.2x -3.46x 49.8x -16.8x -48.9x
FCF Yield -11.8% -2.84% -28.9% 2.01% -5.97% -2.04%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -23.08 -32.97 -13.03 -8.003 7.359 -8.593
Distribution rate - - - - - -
Net sales 1 1,069 1,224 1,140 1,076 1,324 1,436
EBITDA 1 51.78 17.88 -72.11 -94.55 54.02 31.05
EBIT 1 -17.35 -57.69 -147.8 -165 -5.803 -30.72
Net income 1 -95.61 -148.2 -108 -66.3 60.96 -71.18
Net Debt 1 931.6 749.1 510 578.5 578 605.8
Reference price 2 108.20 86.85 70.05 95.75 115.00 90.00
Nbr of stocks (in thousands) 4,142 8,284 8,284 8,284 8,284 8,284
Announcement Date 15/07/21 08/07/22 01/08/23 18/07/24 25/07/25 06/08/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.75M
39.96x3.96x23.14x0.61% 1.59B
14.18x1.05x5.81x4.13% 1.28B
-20.07x - - - 823M
26.64x - - - 717M
Average 15.17x 2.51x 14.48x 2.37% 882.4M
Weighted average by Cap. 19.09x 2.66x 15.41x 2.18%

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. JOONKTOLL6 Stock
  4. Valuation Shri Vasuprada Plantations Limited