Company Valuation: Virya Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 123 191 377.4 1,125 933.4 945
Change - 55.24% 97.64% 198.09% -17.03% 1.25%
Enterprise Value (EV) 1 122.8 188.5 377.3 1,125 940.4 952.6
Change - 53.48% 100.1% 198.32% -16.44% 1.3%
P/E 502x 22.4x 77.4x -393x -556x -335x
PBR 2.94x 3.59x 6.49x 20.4x 17.4x 18.1x
PEG - 0x -1.8x 2x 13.4x -4.9x
Capitalization / Revenue 35.3x 10.1x 39.7x - - -
EV / Revenue 35.2x 9.98x 39.7x - - -
EV / EBITDA - - - - - -
EV / EBIT 357x 16.5x 65.3x -769x -558x -337x
EV / FCF -20.4x -191x -106x 840x 62.4x 3,161x
FCF Yield -4.89% -0.52% -0.94% 0.12% 1.6% 0.03%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1635 5.694 3.25 -1.91 -1.12 -1.882
Distribution rate - - - - - -
Net sales 1 3.486 18.89 9.5 - - -
EBITDA - 11.47 5.795 - - -
EBIT 1 0.3444 11.44 5.774 -1.464 -1.685 -2.825
Net income 1 0.2452 8.541 4.874 -2.859 -1.685 -2.823
Net Debt 1 -0.1587 -2.411 -0.13 0.473 7.054 7.626
Reference price 2 82.00 127.30 251.60 750.00 622.25 630.00
Nbr of stocks (in thousands) 1,500 1,500 1,500 1,500 1,500 1,500
Announcement Date 9/7/21 9/8/22 10/10/23 9/7/24 9/7/25 9/7/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.03M
12.57x2.13x7.08x6% 149B
11.54x1.25x4.25x4.83% 37.64B
7.35x1.15x4.52x6.81% 26.32B
6.54x0.94x3.77x5.17% 24.19B
6.5x1.46x5.02x8.01% 23.18B
13.63x1.18x4.55x - 6.73B
Average 9.69x 1.35x 4.86x 6.17% 38.17B
Weighted average by Cap. 10.87x 1.72x 5.89x 6.01%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Virya Resources Limited

Historical PBR trend

Valuation ratios - PBR - Virya Resources Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Virya Resources Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Virya Resources Limited

  1. Stock Market
  2. Stocks
  3. GYTRIPA Stock
  4. Valuation Virya Resources Limited