Company Valuation: VIP Clothing Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,152 1,937 3,320 2,919 2,869 1,347
Change - 68.1% 71.39% -12.07% -1.7% -53.04%
Enterprise Value (EV) 1 2,002 2,922 4,055 3,680 3,610 1,953
Change - 45.95% 38.8% -9.25% -1.92% -45.89%
P/E -107x -86.9x 50.2x -23.1x 45.6x 14x
PBR 0.85x 1.45x 2.2x 2.11x 1.38x 0.69x
PEG - -1x -0x 0x -0x 0.2x
Capitalization / Revenue 0.8x 1.06x 1.65x 1.59x 1.21x 0.53x
EV / Revenue 1.38x 1.59x 2.01x 2.01x 1.52x 0.77x
EV / EBITDA 54.7x 43.3x 29.3x -67.7x 23.2x 8.83x
EV / EBIT 214x 66.6x 33.2x -55.4x 25.4x 9.31x
EV / FCF -143x -28.3x 51.5x 34.7x -9.04x 20.6x
FCF Yield -0.7% -3.53% 1.94% 2.88% -11.1% 4.85%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.13 -0.27 0.8 -1.532 0.62 1.07
Distribution rate - - - - - -
Net sales 1 1,447 1,834 2,016 1,833 2,369 2,538
EBITDA 1 36.61 67.54 138.2 -54.37 155.5 221.3
EBIT 1 9.335 43.84 122.1 -66.46 141.9 209.7
Net income 1 -10.46 -22.13 66.37 -126.5 54.56 98.1
Net Debt 1 849.7 984.9 735.9 761.5 740.5 605.7
Reference price 2 13.95 23.45 40.19 35.34 28.26 14.95
Nbr of stocks (in thousands) 82,597 82,597 82,597 82,597 101,535 90,130
Announcement Date 01/09/21 02/09/22 22/08/23 02/09/24 23/08/25 03/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.48x2.82x9.31x3.16% 238B
18.34x2.42x12.24x1.14% 20.2B
18.71x3.58x8.84x3.12% 14.11B
10.28x0.89x4.55x-.--% 10.96B
17.78x2.05x8.08x2.1% 8.96B
13.09x1.33x8.72x2.96% 7.76B
10.19x1.33x5.81x7.67% 6.47B
Average 15.26x 2.06x 8.22x 2.88% 43.73B
Weighted average by Cap. 17.85x 2.67x 9.18x 2.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!