Company Valuation: Shri Vasuprada Plantations Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 282.7 448.2 719.5 580.3 793.2 952.7
Change - 58.53% 60.54% -19.34% 36.69% 20.1%
Enterprise Value (EV) 1 1,033 1,380 1,469 1,090 1,372 1,531
Change - 33.62% 6.44% -25.76% 25.81% 11.59%
P/E -1.16x -4.69x -2.63x -5.37x -12x 15.6x
PBR 0.25x 0.43x 0.61x 0.55x 0.8x 0.9x
PEG - 0.1x -0.1x 0.1x 0.3x -0x
Capitalization / Revenue 0.31x 0.42x 0.59x 0.51x 0.74x 0.72x
EV / Revenue 1.12x 1.29x 1.2x 0.96x 1.27x 1.16x
EV / EBITDA -9.15x 26.6x 82.1x -15.1x -14.5x 28.3x
EV / EBIT -5.59x -79.5x -25.5x -7.38x -8.31x -264x
EV / FCF -6.39x -8.44x -35.2x -3.46x 49.8x -16.8x
FCF Yield -15.6% -11.8% -2.84% -28.9% 2.01% -5.97%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -58.61 -23.08 -32.97 -13.03 -8.003 7.359
Distribution rate - - - - - -
Net sales 1 921.3 1,069 1,224 1,140 1,076 1,324
EBITDA 1 -112.9 51.78 17.88 -72.11 -94.55 54.02
EBIT 1 -184.9 -17.35 -57.69 -147.8 -165 -5.803
Net income 1 -242.8 -95.61 -148.2 -108 -66.3 60.96
Net Debt 1 749.9 931.6 749.1 510 578.5 578
Reference price 2 68.25 108.20 86.85 70.05 95.75 115.00
Nbr of stocks (in thousands) 4,142 4,142 8,284 8,284 8,284 8,284
Announcement Date 03/09/20 15/07/21 08/07/22 01/08/23 18/07/24 25/07/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.84M
55.65x4.7x32.27x1.04% 11.47B
42.52x4.2x24.5x0.57% 1.69B
12.86x1.19x5.17x3.9% 1.37B
-21.7x - - - 699M
23.2x - - - 691M
Average 22.50x 3.36x 20.65x 1.84% 2.66B
Weighted average by Cap. 45.77x 4.31x 28.81x 1.25%

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