Company Valuation: Flexituff Ventures International Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 501.4 554.9 899.3 1,435 891 202.8
Change - 10.67% 62.08% 59.61% -37.93% -77.23%
Enterprise Value (EV) 1 6,539 6,715 7,381 6,605 3,151 2,871
Change - 2.69% 9.92% -10.52% -52.29% -8.89%
P/E -0.85x -0.64x -0.57x -0.73x 0.42x -0.15x
PBR 0.37x 1.11x -1.22x -4.18x 6.48x -0.17x
PEG - -0x -0x -0x -0x 0x
Capitalization / Revenue 0.06x 0.05x 0.1x 0.24x 0.31x 1.21x
EV / Revenue 0.77x 0.64x 0.81x 1.1x 1.09x 17.1x
EV / EBITDA -39.2x 58.8x -15.3x -5.16x -2.89x -9.78x
EV / EBIT -8.57x -14.8x -7.08x -3.74x -2.34x -5.35x
EV / FCF 7.64x 18.5x 18.9x 3.03x -1.14x -18.7x
FCF Yield 13.1% 5.41% 5.3% 33% -87.6% -5.34%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -23.81 -34.9 -48.05 -64.13 69.41 -41.15
Distribution rate - - - - - -
Net sales 1 8,474 10,417 9,153 5,986 2,886 168
EBITDA 1 -167 114.1 -482 -1,281 -1,091 -293.6
EBIT 1 -763.4 -454 -1,043 -1,765 -1,346 -537
Net income 1 -592.4 -868.3 -1,197 -1,835 2,379 -1,350
Net Debt 1 6,038 6,160 6,482 5,169 2,260 2,668
Reference price 2 20.150 22.300 27.400 46.750 29.020 6.180
Nbr of stocks (in thousands) 24,883 24,883 32,823 30,704 30,704 32,823
Announcement Date 9/7/21 9/6/22 9/5/23 9/6/24 9/5/25 9/8/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1M
14.47x1.37x8.46x5.95% 20.3B
19.18x3.03x8.54x3.2% 18.87B
18.31x1.51x10.39x1.25% 16.9B
18.46x1.79x10.94x2.26% 13.31B
15.37x1.25x8.21x1.22% 12.35B
18.81x2.23x10.59x1.49% 11.74B
31.19x1.1x8.19x2.79% 8.86B
23.43x2.2x10.62x1.56% 7.92B
Average 19.90x 1.81x 9.49x 2.47% 12.25B
Weighted average by Cap. 18.90x 1.84x 9.40x 2.74%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Flexituff Ventures International Limited

Historical PBR trend

Valuation ratios - PBR - Flexituff Ventures International Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Flexituff Ventures International Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Flexituff Ventures International Limited

  1. Stock Market
  2. Stocks
  3. FLEXITUFF Stock
  4. Valuation Flexituff Ventures International Limited