Valuation Vipul Limited

Stocks

Delayed Bombay S.E. 10:45:00 18/09/2026 +04			5-day change	1st Jan Change
12.73 ^INR	-1.93%		-7.62%	+2.17%

09-10	Vipul Limited Has Approves the Shifting of Its Registered Office Within the Local Limits of the Same City	CI
07-09	Vipul Limited Announces Resignation of Rajeev Gupta as Independent Director Cum Chairperson, Effective June 4, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,746	3,456	2,178	1,319	3,228	1,432
Change	-	97.94%	-36.98%	-39.45%	144.77%	-55.63%
Enterprise Value (EV) ¹	7,972	9,193	7,757	3,893	4,618	2,090
Change	-	15.31%	-15.62%	-49.82%	18.64%	-54.75%
P/E	-5.08x	-6.22x	-5.21x	-1.12x	1.38x	-4.96x
PBR	0.53x	1.27x	0.94x	1.15x	0.92x	0.38x
PEG	-	-0.1x	0.2x	-0x	-0x	0x
Capitalization / Revenue	0.99x	9.28x	1.58x	1.76x	1.56x	1.64x
EV / Revenue	4.52x	24.7x	5.61x	5.2x	2.24x	2.4x
EV / EBITDA	-30.5x	-17.8x	-36.8x	23.6x	5.44x	-18.8x
EV / EBIT	-26.3x	-16.7x	-32.1x	28.4x	5.61x	-15x
EV / FCF	579x	13.2x	12.3x	1.18x	-6.48x	16.4x
FCF Yield	0.17%	7.59%	8.16%	84.8%	-15.4%	6.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-2.863	-4.627	-3.486	-9.779	19.46	-2.05
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,765	372.2	1,382	749.2	2,065	870.8
EBITDA ¹	-261.2	-515.5	-210.7	164.8	849.3	-111.1
EBIT ¹	-302.8	-550.5	-242	137	822.7	-139.3
Net income ¹	-343.5	-555.2	-418.3	-1,173	2,335	-282.9
Net Debt ¹	6,226	5,737	5,580	2,574	1,391	657.5
Reference price ²	14.55	28.80	18.15	10.99	26.90	10.16
Nbr of stocks (in thousands)	119,984	119,984	119,984	119,984	119,984	140,959
Announcement Date	02/09/20	04/09/21	06/09/22	05/09/23	30/08/24	29/08/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VIPUL LIMITED	-	-	-	-	19.1M
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.55x	12.24x	3.61%	39.96B
EMAAR PROPERTIES	5.84x	0.8x	1.69x	8.47%	28.4B
MITSUBISHI ESTATE CO., LTD.	18.17x	3.99x	16.04x	1.35%	28.4B
CHINA RESOURCES LAND LIMITED	7.75x	1.41x	7.76x	4.56%	25.9B
MITSUI FUDOSAN CO., LTD.	13.91x	3.09x	14.8x	2.51%	26B
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	20.93B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.95x	1.64%	19.28B
HONGKONG LAND HOLDINGS LIMITED	37.17x	13.66x	34.38x	3.19%	17.94B
Average	14.29x	4.10x	12.83x	3.57%	22.74B
Weighted average by Cap.	13.68x	3.80x	12.15x	3.68%