Valuation Vapi Enterprise Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:53 2026-07-02 EDT			5-day change	1st Jan Change
116.75 ^INR	+4.99%		+10.78%	-3.51%

05-26	Vapi Enterprise Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
02-12	Vapi Enterprise Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	81.45	36.85	88.29	187.1	241.3	319.4
Change	-	-54.76%	139.63%	111.89%	28.96%	32.39%
Enterprise Value (EV) ¹	154.8	105.7	154.4	-138.4	-82.29	-15.52
Change	-	-31.72%	46.06%	-189.61%	40.54%	81.14%
P/E	15.9x	11.9x	34.6x	0.49x	29x	24.3x
PBR	-1.46x	-0.7x	-1.75x	0.56x	0.7x	0.9x
PEG	-	-0.3x	-2x	0x	-0.3x	0.4x
Capitalization / Revenue	2.52x	1.3x	3.73x	7.95x	96.5x	-
EV / Revenue	4.79x	3.72x	6.53x	-5.88x	-32.9x	-
EV / EBITDA	20.6x	19.7x	38.2x	-20.6x	21.1x	3.75x
EV / EBIT	25.1x	30.1x	67.1x	-25.7x	20.8x	3.68x
EV / FCF	23.8x	287x	47.6x	-9.82x	8.46x	3.42x
FCF Yield	4.21%	0.35%	2.1%	-10.2%	11.8%	29.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	2.252	1.358	1.118	168.7	3.646	5.766
Distribution rate	-	-	-	-	-	-
Net sales ¹	32.34	28.41	23.66	23.54	2.5	-
EBITDA ¹	7.512	5.375	4.039	6.703	-3.905	-4.137
EBIT ¹	6.175	3.515	2.301	5.394	-3.952	-4.215
Net income ¹	5.138	3.098	2.551	384.9	8.318	13.16
Net Debt ¹	73.4	68.88	66.14	-325.5	-323.6	-334.9
Reference price ²	35.70	16.15	38.70	82.00	105.75	140.00
Nbr of stocks (in thousands)	2,281	2,281	2,281	2,281	2,281	2,281
Announcement Date	9/2/20	8/28/21	8/27/22	8/25/23	9/2/24	7/1/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VAPI ENTERPRISE LIMITED	-	-	-	-	2.67M
UPM-KYMMENE OYJ	13.67x	1.51x	9.01x	6.58%	13.66B
SUZANO S.A.	5.28x	2.22x	5.19x	3.91%	9.63B
HOLMEN AB	18.97x	2.28x	11.14x	3.39%	4.61B
OJI HOLDINGS CORPORATION	15.22x	0.82x	11.64x	4.53%	4.15B
KLABIN S.A.	9.51x	2.15x	5.91x	5.74%	3.99B
XIANHE CO.,LTD.	15.13x	-	-	2.32%	2.96B
EMPRESAS CMPC S.A.	15.07x	1.02x	6.48x	1.4%	2.78B
THE NAVIGATOR COMPANY, S.A.	11.99x	1.44x	6.79x	7.04%	2.59B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	7.97x	0.88x	3.83x	2.39%	1.84B
Average	12.53x	1.54x	7.50x	4.14%	4.62B
Weighted average by Cap.	12.09x	1.68x	7.84x	4.72%