Company Valuation: Vikram Kamats Hospitality Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 72.09 50.88 259.4 411.4 794.2 985.5
Change - -29.43% 409.79% 58.6% 93.06% 24.1%
Enterprise Value (EV) 1 69.5 44.82 284.5 395.6 1,045 1,410
Change - -35.51% 534.72% 39.06% 164.09% 34.95%
P/E 44.3x 104x -1,257x 26x 46.8x 137x
PBR 1.35x 0.94x 2.73x 3.09x 3.76x 2.21x
PEG - -1.5x 10x -0x -23.32x -2x
Capitalization / Revenue 1.62x 1.94x 3.19x 1.64x 2.71x 2.53x
EV / Revenue 1.56x 1.71x 3.5x 1.57x 3.56x 3.62x
EV / EBITDA -500x -163x 92.2x 20.8x 37.4x 51.1x
EV / EBIT -38x -22.8x 346x 23.2x 41.7x 78.1x
EV / FCF -761x 16.9x - -23.2x -17.6x -8.44x
FCF Yield -0.13% 5.92% - -4.32% -5.7% -11.8%
Dividend per Share 2 - - - 0.5 0.3 0.3
Rate of return - - - 1.32% 0.45% 0.46%
EPS 2 0.3756 0.1129 -0.0238 1.46 1.43 0.4744
Distribution rate - - - 34.3% 21% 63.2%
Net sales 1 44.55 26.25 81.32 251.2 293.1 389.1
EBITDA 1 -0.139 -0.2758 3.084 19.01 27.93 27.59
EBIT 1 -1.831 -1.968 0.821 17.02 25.04 18.04
Net income 1 1.626 0.4891 -0.111 15.25 15.6 6.028
Net Debt 1 -2.598 -6.061 25.09 -15.77 250.5 424.3
Reference price 2 16.65 11.75 29.90 38.00 66.99 65.00
Nbr of stocks (in thousands) 4,330 4,330 7,578 10,825 11,855 15,162
Announcement Date 31/08/20 23/08/21 03/08/22 02/08/23 05/09/24 03/09/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.7M
21.37x8.29x14.96x2.74% 195B
30.66x3.61x20.47x-.--% 43.66B
18.73x5.78x16.85x1.97% 41.58B
18.37x3.85x11.98x3.48% 25.85B
16.15x1.18x7.77x2.5% 16.41B
19.27x3.26x15.19x2.17% 12.13B
28.62x2.42x - 0.82% 6.74B
17.77x1.91x7.85x4.48% 4.99B
28.32x5.84x16.78x1.02% 3.37B
Average 22.14x 4.02x 13.98x 2.13% 34.94B
Weighted average by Cap. 21.83x 6.34x 15.25x 2.3%

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. VIDLI6 Stock
  4. Valuation Vikram Kamats Hospitality Limited