Company Valuation: V R Films & Studios Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 164.6 606.4 271.7 250.7 169.7 123.4
Change - 268.33% -55.2% -7.72% -32.31% -27.3%
Enterprise Value (EV) 1 141.9 632.3 319.8 347.6 238.8 197.9
Change - 345.55% -49.43% 8.7% -31.29% -17.12%
P/E 9.39x 32.8x 33.1x -40.8x -4.53x 12.8x
PBR 1.66x 5.27x 2.23x 2.17x 2.17x 1.4x
PEG - 6.19x -0.6x 0x -0x -0x
Capitalization / Revenue 1.67x 4.33x 2.36x 2.02x 1.39x 1.04x
EV / Revenue 1.44x 4.52x 2.78x 2.8x 1.95x 1.67x
EV / EBITDA 5.23x 22.1x 19.6x 47.6x -7x 7.18x
EV / EBIT 5.82x 24.3x 24.8x -144x -5.44x 11.3x
EV / FCF 8.41x -13.8x -11.7x 261x 5.15x 39.3x
FCF Yield 11.9% -7.23% -8.51% 0.38% 19.4% 2.54%
Dividend per Share 2 0.25 0.25 - - - -
Rate of return 1.67% 0.45% - - - -
EPS 2 1.598 1.682 0.7488 -0.56 -3.411 0.8757
Distribution rate 15.6% 14.9% - - - -
Net sales 1 98.84 140 114.9 124 122.2 118.5
EBITDA 1 27.12 28.66 16.29 7.309 -34.14 27.56
EBIT 1 24.37 26.02 12.89 -2.42 -43.88 17.52
Net income 1 17.53 18.46 8.223 -6.13 -37.44 9.612
Net Debt 1 -22.74 25.84 48.11 96.89 69.13 74.55
Reference price 2 15.00 55.25 24.75 22.84 15.46 11.24
Nbr of stocks (in thousands) 10,976 10,976 10,976 10,976 10,976 10,976
Announcement Date 9/7/21 9/8/22 9/6/23 9/4/24 9/5/25 8/13/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.41M
19.81x2.55x10.78x2.73% 14.82B
40.9x3.09x7.84x1.64% 13.91B
32.22x1.88x15.84x2.35% 12.12B
17.68x1.21x9.86x1.77% 4.22B
26.83x5.06x15.91x1.57% 4.05B
36.47x6.32x14.9x-.--% 2.86B
44.41x - - - 2.52B
22.24x1.24x6.07x0.33% 2.44B
Average 30.07x 3.05x 11.60x 1.48% 6.33B
Weighted average by Cap. 29.97x 2.76x 11.47x 1.95%

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. VRFILMS Stock
  4. Valuation V R Films & Studios Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!