Valuation VAIV GLOB

Stocks

Delayed NSE India S.E. Other stock markets 01:14:30 2026-07-31 EDT			5-day change	1st Jan Change
269.78 ^INR	+2.34%		+5.40%	+15.02%

05-22	Vaibhav Global Limited, Q4 2026 Earnings Call, May 22, 2026
05-21	Vaibhav Global's Consolidated Profit Surges in Fiscal Q4	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	124,857	61,325	44,971	60,258	36,355	29,268
Change	-	-50.88%	-26.67%	33.99%	-39.67%	-19.5%
Enterprise Value (EV) ¹	121,419	61,062	44,171	60,114	36,184	29,362
Change	-	-49.71%	-27.66%	36.1%	-39.81%	-18.85%
P/E	47.1x	26.3x	43.4x	48x	24.1x	11.1x
PBR	13x	5.44x	3.74x	4.79x	2.69x	1.78x
PEG	-	-2.1x	-0.8x	2.3x	1.2x	0.2x
Capitalization / Revenue	4.89x	2.22x	1.67x	1.98x	1.08x	0.79x
EV / Revenue	4.75x	2.21x	1.64x	1.98x	1.07x	0.8x
EV / EBITDA	33.5x	23.1x	28.5x	28.6x	16.1x	9.96x
EV / EBIT	35.2x	25.7x	36.2x	34.3x	19.3x	11.4x
EV / FCF	61x	-24.5x	38.7x	40x	42.4x	22.9x
FCF Yield	1.64%	-4.08%	2.59%	2.5%	2.36%	4.36%
Dividend per Share ²	5	6	6	6	6	6
Rate of return	0.65%	1.6%	2.2%	1.65%	2.74%	3.42%
EPS ²	16.32	14.24	6.29	7.59	9.1	15.75
Distribution rate	30.6%	42.1%	95.4%	79.1%	65.9%	38.1%
Net sales ¹	25,535	27,637	26,909	30,410	33,796	36,918
EBITDA ¹	3,628	2,646	1,550	2,103	2,243	2,949
EBIT ¹	3,447	2,379	1,219	1,751	1,877	2,579
Net income ¹	2,718	2,377	1,050	1,279	1,534	2,661
Net Debt ¹	-3,439	-262.9	-800.5	-144	-171.2	94.6
Reference price ²	768.38	373.95	272.85	364.30	218.99	175.36
Nbr of stocks (in thousands)	162,494	163,992	164,821	165,409	166,012	166,900
Announcement Date	7/7/21	7/11/22	7/11/23	7/10/24	7/11/25	7/13/26