Company Valuation: Shree Vasu Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 795 871.4 1,478 2,557 4,550 5,516
Change - 9.62% 69.61% 73% 77.96% 21.22%
Enterprise Value (EV) 1 1,046 1,213 2,492 3,589 5,891 7,538
Change - 15.9% 105.43% 44.05% 64.14% 27.97%
P/E 24.5x 26.8x 72.4x 82.3x 209x 95.6x
PBR 3.2x 3.1x 5.23x 8.15x 13.3x 13.8x
PEG - 405.85x -1.9x 1.6x -7x 1x
Capitalization / Revenue 1.2x 1.03x 1.47x 2.08x 3.11x 2.46x
EV / Revenue 1.58x 1.43x 2.48x 2.92x 4.03x 3.37x
EV / EBITDA 12.6x 11.9x 15.5x 17.2x 25x 22x
EV / EBIT 20x 18.7x 21.6x 24.6x 39.2x 33.2x
EV / FCF -20.1x -11.9x 34.4x 76.2x -108x 562x
FCF Yield -4.97% -8.39% 2.91% 1.31% -0.93% 0.18%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2.83 2.832 1.78 2.71 1.9 5.02
Distribution rate - - - - - -
Net sales 1 662.7 847 1,005 1,231 1,461 2,240
EBITDA 1 83.17 102.1 160.3 209 235.5 343.4
EBIT 1 52.41 65.03 115.1 145.6 150.2 227
Net income 1 32.45 32.47 20.47 31.21 21.88 57.77
Net Debt 1 251.5 341.4 1,014 1,032 1,341 2,023
Reference price 2 69.33 76.00 128.90 223.00 396.85 479.90
Nbr of stocks (in thousands) 11,466 11,466 11,466 11,466 11,466 11,494
Announcement Date 8/10/21 5/30/22 9/6/23 9/2/25 9/2/25 5/29/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 98.32M
16.07x1.13x8.29x6.73% 82.92B
16.18x0.98x7.19x3.48% 71.5B
14.31x0.87x7.68x1.99% 69.53B
29.79x1.23x10.55x0.59% 43.43B
12.34x9.17x28.42x5.53% 40.74B
25.33x1.19x12.68x3.01% 33.08B
24.92x1.87x17.78x0.8% 25.58B
14.47x0.44x4.34x2.87% 23.76B
10.16x1.46x5.39x4.14% 15.25B
Average 18.18x 2.04x 11.37x 3.24% 40.59B
Weighted average by Cap. 17.88x 1.90x 10.87x 3.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Shree Vasu Logistics Limited

Historical PBR trend

Valuation ratios - PBR - Shree Vasu Logistics Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Shree Vasu Logistics Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Shree Vasu Logistics Limited

  1. Stock Market
  2. Stocks
  3. SVLL Stock
  4. Valuation Shree Vasu Logistics Limited