Company Valuation: IVP Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 999.1 1,567 1,229 1,596 1,498 1,155
Change - 56.85% -21.55% 29.86% -6.18% -22.87%
Enterprise Value (EV) 1 2,205 3,125 2,420 2,470 2,531 1,777
Change - 41.74% -22.57% 2.07% 2.49% -29.78%
P/E 22.2x 8.89x 4.39x 13x 13.2x 6.18x
PBR 1.32x 1.71x 1.04x 1.23x 1.08x 0.74x
PEG - 0x 0.1x -0.2x -1.67x 0.1x
Capitalization / Revenue 0.34x 0.28x 0.19x 0.29x 0.28x 0.19x
EV / Revenue 0.76x 0.56x 0.37x 0.45x 0.47x 0.3x
EV / EBITDA 12.9x 8.55x 5.81x 8.72x 9.71x 4.96x
EV / EBIT 18.1x 9.91x 6.61x 10.8x 12.3x 5.88x
EV / FCF -9.04x -6.99x 11.7x 7.98x -15.3x 4.63x
FCF Yield -11.1% -14.3% 8.53% 12.5% -6.54% 21.6%
Dividend per Share 2 1 1.5 1.5 1 1 1.5
Rate of return 1.03% 0.99% 1.26% 0.65% 0.69% 1.34%
EPS 2 4.358 17.07 27.13 11.89 10.95 18.09
Distribution rate 22.9% 8.79% 5.53% 8.41% 9.13% 8.29%
Net sales 1 2,897 5,566 6,610 5,461 5,390 5,946
EBITDA 1 171 365.4 416.8 283.4 260.7 358.5
EBIT 1 121.7 315.2 366.2 229.6 205.8 302.4
Net income 1 45 176.3 280.2 122.8 113.1 186.8
Net Debt 1 1,206 1,558 1,190 873.4 1,033 622.3
Reference price 2 96.75 151.75 119.05 154.60 145.05 111.87
Nbr of stocks (in thousands) 10,326 10,326 10,326 10,326 10,326 10,326
Announcement Date 7/2/21 6/30/22 7/12/23 7/15/24 7/7/25 7/13/26
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 20.02M
26.48x4.18x13.45x2.19% 124B
14.14x6.07x34.21x2.62% 47.82B
58.99x1.37x9.64x5.88% 40.07B
12.55x1.21x6.91x2.44% 34.45B
9.95x3.22x7.56x4.36% 26.03B
9.79x0.92x5.68x4.09% 21.81B
11.24x1.14x8.44x3.59% 19.76B
19.38x0.81x6.45x1.13% 19.59B
29.48x2.62x14.23x0.4% 19.16B
Average 21.33x 2.39x 11.84x 2.97% 35.29B
Weighted average by Cap. 23.81x 3.11x 13.65x 2.89%

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. IVP Stock
  4. Valuation IVP Limited