Company Valuation: Vikram Kamats Hospitality Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 50.88 259.4 411.4 794.2 985.5 603.9
Change - 409.79% 58.6% 93.06% 24.1% -38.72%
Enterprise Value (EV) 1 44.82 284.5 395.6 1,045 1,410 1,174
Change - 534.72% 39.06% 164.3% 34.85% -16.75%
P/E 104x -1,257x 26x 46.8x 137x 418x
PBR 0.94x 2.73x 3.09x 3.76x 2.21x 1.04x
PEG - 10x -0x -23.32x -2x -5.1x
Capitalization / Revenue 1.94x 3.19x 1.64x 2.71x 2.53x 1.08x
EV / Revenue 1.71x 3.5x 1.57x 3.57x 3.62x 2.1x
EV / EBITDA -163x 92.2x 20.8x 37.4x 51.1x 21.5x
EV / EBIT -22.8x 346x 23.2x 41.7x 78.1x 28.8x
EV / FCF 16.9x - -23.2x -17.9x -8.44x -13.3x
FCF Yield 5.92% - -4.32% -5.6% -11.8% -7.54%
Dividend per Share 2 - - 0.5 0.3 0.3 -
Rate of return - - 1.32% 0.45% 0.46% -
EPS 2 0.1129 -0.0238 1.46 1.43 0.4744 0.0836
Distribution rate - - 34.3% 21% 63.2% -
Net sales 1 26.25 81.32 251.2 293.1 389.1 560
EBITDA 1 -0.2758 3.084 19.01 27.93 27.59 54.54
EBIT 1 -1.968 0.821 17.02 25.04 18.04 40.69
Net income 1 0.4891 -0.111 15.25 15.6 6.028 1.353
Net Debt 1 -6.061 25.09 -15.77 251.3 424.3 569.8
Reference price 2 11.75 29.90 38.00 66.99 65.00 34.93
Nbr of stocks (in thousands) 4,330 7,578 10,825 11,855 15,162 17,290
Announcement Date 23/08/21 03/08/22 02/08/23 05/09/24 03/09/25 06/08/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.86M
21.29x8.24x14.87x2.75% 193B
29.75x3.64x20.63x-.--% 42.39B
18.22x5.65x16.51x2.02% 40.42B
17.55x3.98x12.35x3.32% 27.08B
16.18x1.17x7.71x2.5% 16.3B
18.21x3.13x14.59x2.3% 11.46B
28.69x2.37x - 0.84% 6.52B
19.36x2.16x8.8x3.97% 5.63B
Average 21.15x 3.79x 13.64x 2.21% 38.1B
Weighted average by Cap. 21.44x 6.31x 15.13x 2.33%

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. VIDLI6 Stock
  4. Valuation Vikram Kamats Hospitality Limited