Company Valuation: Vikas WSP Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 860.7 1,214 682.8 208.5 267.8 269.9
Change - 41.09% -43.77% -69.46% 28.43% 0.76%
Enterprise Value (EV) 1 2,207 2,269 3,749 3,224 3,283 3,285
Change - 2.83% 65.21% -14.02% 1.83% 0.06%
P/E 4.03x -1.06x -0.42x -0.64x -1.01x -1.01x
PBR 0.08x 0.12x 0.08x 0.02x 0.03x 0.03x
PEG - 0x -0x 0x 0.1x 31.61x
Capitalization / Revenue 0.11x 0.55x 2.96x - - -
EV / Revenue 0.29x 1.02x 16.2x - - -
EV / EBITDA 3.82x -5.28x -24.8x -160x -207x -205x
EV / EBIT 9.44x -2.93x -7.61x -8.91x -9.18x -9.19x
EV / FCF 13x 3.54x -4.5x 17.7x 25.7x 25.7x
FCF Yield 7.67% 28.2% -22.2% 5.64% 3.89% 3.89%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.044 -5.602 -7.999 -1.601 -1.302 -1.302
Distribution rate - - - - - -
Net sales 1 7,576 2,216 231 - - -
EBITDA 1 577 -430.1 -151 -20.09 -15.82 -16.03
EBIT 1 233.7 -773.7 -492.6 -361.7 -357.4 -357.6
Net income 1 213.5 -1,145 -1,635 -327.3 -266.2 -266.1
Net Debt 1 1,346 1,055 3,066 3,015 3,015 3,015
Reference price 2 4.2100 5.9400 3.3400 1.0200 1.3100 1.3200
Nbr of stocks (in thousands) 204,440 204,440 204,440 204,440 204,440 204,440
Announcement Date 9/2/20 9/8/21 6/27/23 8/27/24 7/7/25 7/7/25
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.91M
38.29x5.2x21.1x1.01% 81.46B
30.32x4.56x19.72x2.2% 38.65B
26.16x3.09x16.05x1.99% 38.46B
13.97x1.36x8.33x2.27% 24.76B
10.92x3.01x6.01x2.47% 22.36B
35.88x8.79x26.74x2.55% 22.38B
25.9x2.79x11.34x1.75% 18.63B
13.49x2.71x6.11x1.2% 15.87B
23.64x2.88x13.22x1.41% 14.78B
Average 24.28x 3.82x 14.29x 1.87% 27.74B
Weighted average by Cap. 27.89x 4.16x 16.37x 1.75%

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. VIKASWSP Stock
  4. Valuation Vikas WSP Limited