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.($)
- - - - 8.04M
21.6x8.33x15.09x2.69% 198B
22.48x5.8x16.95x1.99% 41.89B
29.29x3.19x18.03x-.--% 41.68B
18.18x3.82x11.88x3.51% 25.48B
14.75x1.07x6.91x2.75% 14.84B
16.28x2.9x13.57x2.55% 10.39B
26.26x2.21x - 0.9% 6.05B
18.71x1.84x7.68x4.24% 4.71B
35.89x7.08x20.45x0.79% 4.41B
Average 22.60x 4.03x 13.82x 2.16% 34.74B
Weighted average by Cap. 22.15x 6.39x 15.00x 2.31%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!