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.($)
- - - - 4.7M
20.17x7.89x14.29x2.91% 183B
46.31x3.62x23.48x2.43% 118B
25.34x1.28x12.56x2.19% 57.32B
16.65x6.07x18.01x1.93% 42.41B
29.8x3.46x20.31x-.--% 40.34B
15.01x3.79x11.89x3.56% 25.22B
19.58x1.99x12.04x2.96% 24.91B
15.54x1.11x7.34x2.59% 15.59B
29.84x0.94x12.1x0.88% 14.23B
Average 24.25x 3.35x 14.67x 2.16% 52.09B
Weighted average by Cap. 26.98x 4.83x 16.46x 2.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Vikram Kamats Hospitality Limited

Historical PBR trend

Valuation ratios - PBR - Vikram Kamats Hospitality Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Vikram Kamats Hospitality Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Vikram Kamats Hospitality Limited

  1. Stock Market
  2. Stocks
  3. VIDLI6 Stock
  4. Valuation Vikram Kamats Hospitality Limited