Valuation Vamshi Rubber Limited

Stocks

Market Closed - Bombay S.E. 14:02:22 17/09/2026 +04			5-day change	1st Jan Change
38.80 ^INR	-2.93%		-2.98%	-15.84%

08-14	Vamshi Rubber Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-25	Vamshi Rubber Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	81.61	99.28	99.87	143	165	155.7
Change	-	21.65%	0.59%	43.18%	15.42%	-5.68%
Enterprise Value (EV) ¹	328.9	330	304.3	327.7	370.9	357.1
Change	-	0.33%	-7.78%	7.68%	13.2%	-3.72%
P/E	-2.89x	342x	108x	23.4x	24.4x	23.2x
PBR	0.64x	0.78x	0.77x	1.04x	1.14x	1.03x
PEG	-	-3x	0x	0x	2.3x	-23.36x
Capitalization / Revenue	0.14x	0.14x	0.12x	0.18x	0.19x	0.18x
EV / Revenue	0.57x	0.47x	0.38x	0.42x	0.43x	0.42x
EV / EBITDA	-34.8x	11x	11.5x	10.1x	11.7x	11.4x
EV / EBIT	-15.1x	17.1x	18.6x	14.2x	17.1x	16x
EV / FCF	30.6x	18.9x	12.4x	26.8x	-12.5x	-24x
FCF Yield	3.27%	5.3%	8.07%	3.74%	-8.02%	-4.16%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.707	0.0689	0.2204	1.452	1.608	1.592
Distribution rate	-	-	-	-	-	-
Net sales ¹	580.2	700.1	799.4	774.2	857.6	841.5
EBITDA ¹	-9.462	30.13	26.35	32.59	31.8	31.34
EBIT ¹	-21.8	19.33	16.39	23.09	21.67	22.26
Net income ¹	-28.21	0.29	0.927	6.108	6.764	6.697
Net Debt ¹	247.3	230.7	204.4	184.7	205.9	201.4
Reference price ²	19.40	23.60	23.74	33.99	39.23	37.00
Nbr of stocks (in thousands)	4,207	4,207	4,207	4,207	4,207	4,207
Announcement Date	25/08/21	29/08/22	05/09/23	30/08/24	02/09/25	04/09/26