Company Valuation: Vikram Kamats Hospitality Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 50.88 259.4 411.4 794.2 985.5 603.9
Change - 409.79% 58.6% 93.06% 24.1% -38.72%
Enterprise Value (EV) 1 44.82 284.5 395.6 1,045 1,410 1,174
Change - 534.72% 39.06% 164.3% 34.85% -16.75%
P/E 104x -1,257x 26x 46.8x 137x 418x
PBR 0.94x 2.73x 3.09x 3.76x 2.21x 1.04x
PEG - 10x -0x -23.32x -2x -5.1x
Capitalization / Revenue 1.94x 3.19x 1.64x 2.71x 2.53x 1.08x
EV / Revenue 1.71x 3.5x 1.57x 3.57x 3.62x 2.1x
EV / EBITDA -163x 92.2x 20.8x 37.4x 51.1x 21.5x
EV / EBIT -22.8x 346x 23.2x 41.7x 78.1x 28.8x
EV / FCF 16.9x - -23.2x -17.9x -8.44x -13.3x
FCF Yield 5.92% - -4.32% -5.6% -11.8% -7.54%
Dividend per Share 2 - - 0.5 0.3 0.3 -
Rate of return - - 1.32% 0.45% 0.46% -
EPS 2 0.1129 -0.0238 1.46 1.43 0.4744 0.0836
Distribution rate - - 34.3% 21% 63.2% -
Net sales 1 26.25 81.32 251.2 293.1 389.1 560
EBITDA 1 -0.2758 3.084 19.01 27.93 27.59 54.54
EBIT 1 -1.968 0.821 17.02 25.04 18.04 40.69
Net income 1 0.4891 -0.111 15.25 15.6 6.028 1.353
Net Debt 1 -6.061 25.09 -15.77 251.3 424.3 569.8
Reference price 2 11.75 29.90 38.00 66.99 65.00 34.93
Nbr of stocks (in thousands) 4,330 7,578 10,825 11,855 15,162 17,290
Announcement Date 8/23/21 8/3/22 8/2/23 9/5/24 9/3/25 8/6/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.83M
19.96x7.81x14.12x2.93% 181B
32.82x3.99x22.61x-.--% 46.77B
18.39x5.67x16.57x2.01% 40.8B
17.69x4x12.4x3.29% 27.3B
14.7x1.05x6.9x2.74% 14.75B
17.64x3.06x14.26x2.38% 11.1B
30.38x2.52x - 0.8% 7.12B
19.39x2.11x8.6x4% 5.51B
Average 21.37x 3.78x 13.64x 2.27% 37.15B
Weighted average by Cap. 21.29x 6.04x 15.08x 2.38%

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. VIDLI6 Stock
  4. Valuation Vikram Kamats Hospitality Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!