Company Valuation: Vision Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 9.186 28.56 44.13 32.35 80.68 62.71
Change - 210.87% 54.55% -26.7% 149.38% -22.28%
Enterprise Value (EV) 1 9.93 25.02 47.14 37.63 90.35 76.73
Change - 151.94% 88.44% -20.17% 140.09% -15.08%
P/E -1.33x 71.5x 111x 324x 673x -0.43x
PBR 0.04x 0.12x 0.19x 0.14x 0.35x 0.76x
PEG - -1x - -4.3x 33.7x 0x
Capitalization / Revenue 0.2x 0.46x 2.31x 0.41x 0.42x 0.52x
EV / Revenue 0.21x 0.41x 2.47x 0.48x 0.47x 0.63x
EV / EBITDA -1.8x 88.6x -11.9x 41.6x 60.5x 114x
EV / EBIT -1.46x -36.5x -8.88x -116x -159x -11.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3446 0.02 0.02 0.005 0.006 -7.29
Distribution rate - - - - - -
Net sales 1 46.3 61.62 19.12 79.02 192.3 121.8
EBITDA 1 -5.522 0.2823 -3.969 0.904 1.494 0.673
EBIT 1 -6.798 -0.6855 -5.306 -0.3236 -0.5689 -6.477
Net income 1 -6.882 0.3064 0.3684 0.105 0.1238 -145.5
Net Debt 1 0.7436 -3.54 3.008 5.282 9.674 14.03
Reference price 2 0.460 1.430 2.210 1.620 4.040 3.140
Nbr of stocks (in thousands) 19,970 19,970 19,970 19,970 19,970 19,970
Announcement Date 12/5/20 11/8/21 9/7/22 9/7/23 9/3/24 9/5/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 427K
-1302.23x8.78x468.22x-.--% 9.54B
19.87x1.06x8.45x2.44% 9.19B
25.23x2.85x12.23x1.5% 7.35B
42.84x14.17x29.15x1.18% 4.82B
12.02x1.29x7.07x4.34% 4.21B
20.93x1.74x3.47x1.95% 4.03B
-711.47x1.66x15.1x-.--% 3.88B
45.05x3.39x18.58x1.06% 3.33B
13.3x3.35x4.86x-.--% 2.89B
Average -203.83x 4.26x 63.01x 1.39% 4.92B
Weighted average by Cap. -290.15x 4.52x 100.61x 1.4%

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. VISIONCO6 Stock
  4. Valuation Vision Corporation Limited