Company Valuation: IVP Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 999.1 1,567 1,229 1,596 1,498 1,155
Change - 56.85% -21.55% 29.86% -6.18% -22.87%
Enterprise Value (EV) 1 2,205 3,125 2,420 2,470 2,531 1,777
Change - 41.74% -22.57% 2.07% 2.49% -29.78%
P/E 22.2x 8.89x 4.39x 13x 13.2x 6.18x
PBR 1.32x 1.71x 1.04x 1.23x 1.08x 0.74x
PEG - 0x 0.1x -0.2x -1.67x 0.1x
Capitalization / Revenue 0.34x 0.28x 0.19x 0.29x 0.28x 0.19x
EV / Revenue 0.76x 0.56x 0.37x 0.45x 0.47x 0.3x
EV / EBITDA 12.9x 8.55x 5.81x 8.72x 9.71x 4.96x
EV / EBIT 18.1x 9.91x 6.61x 10.8x 12.3x 5.88x
EV / FCF -9.04x -6.99x 11.7x 7.98x -15.3x 4.63x
FCF Yield -11.1% -14.3% 8.53% 12.5% -6.54% 21.6%
Dividend per Share 2 1 1.5 1.5 1 1 1.5
Rate of return 1.03% 0.99% 1.26% 0.65% 0.69% 1.34%
EPS 2 4.358 17.07 27.13 11.89 10.95 18.09
Distribution rate 22.9% 8.79% 5.53% 8.41% 9.13% 8.29%
Net sales 1 2,897 5,566 6,610 5,461 5,390 5,946
EBITDA 1 171 365.4 416.8 283.4 260.7 358.5
EBIT 1 121.7 315.2 366.2 229.6 205.8 302.4
Net income 1 45 176.3 280.2 122.8 113.1 186.8
Net Debt 1 1,206 1,558 1,190 873.4 1,033 622.3
Reference price 2 96.75 151.75 119.05 154.60 145.05 111.87
Nbr of stocks (in thousands) 10,326 10,326 10,326 10,326 10,326 10,326
Announcement Date 02/07/21 30/06/22 12/07/23 15/07/24 07/07/25 13/07/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 23.14M
26.36x4.09x13.17x2.21% 119B
17.01x5.66x28.16x3.9% 59.8B
63.22x1.3x8.54x6.1% 37.95B
11.58x1.19x6.5x2.92% 33.23B
9.76x3.16x7.43x4.45% 25.6B
8.47x0.85x5.24x4.46% 20.01B
15.58x0.76x5.67x1.98% 18.35B
65.71x11.9x43.28x0.07% 17.5B
9.62x0.99x7.63x4.44% 17.25B
Average 25.25x 3.32x 13.96x 3.39% 34.88B
Weighted average by Cap. 25.69x 3.59x 14.57x 3.28%

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. IVP Stock
  4. Valuation IVP Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!