Company Valuation: Vision Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 28.56 44.13 32.35 80.68 62.71 49.93
Change - 54.55% -26.7% 149.38% -22.28% -20.38%
Enterprise Value (EV) 1 25.02 47.14 37.63 90.35 76.73 67.72
Change - 88.44% -20.17% 140.09% -15.08% -11.74%
P/E 71.5x 111x 324x 673x -0.43x -7.4x
PBR 0.12x 0.19x 0.14x 0.35x 0.76x 0.66x
PEG - - -4.3x 33.7x 0x 0.1x
Capitalization / Revenue 0.46x 2.31x 0.41x 0.42x 0.52x 19.2x
EV / Revenue 0.41x 2.47x 0.48x 0.47x 0.63x 26.1x
EV / EBITDA 88.6x -11.9x 41.6x 60.5x 114x -26.7x
EV / EBIT -36.5x -8.88x -116x -159x -11.8x -10.1x
EV / FCF -1.38x 0.98x 14.3x -25.3x -3.31x -2.46x
FCF Yield -72.6% 103% 7% -3.95% -30.2% -40.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.02 0.02 0.005 0.006 -7.29 -0.338
Distribution rate - - - - - -
Net sales 1 61.62 19.12 79.02 192.3 121.8 2.599
EBITDA 1 0.2823 -3.969 0.904 1.494 0.673 -2.536
EBIT 1 -0.6855 -5.306 -0.3236 -0.5689 -6.477 -6.736
Net income 1 0.3064 0.3684 0.105 0.1238 -145.5 -6.744
Net Debt 1 -3.54 3.008 5.282 9.674 14.03 17.8
Reference price 2 1.430 2.210 1.620 4.040 3.140 2.500
Nbr of stocks (in thousands) 19,970 19,970 19,970 19,970 19,970 19,970
Announcement Date 11/8/21 9/7/22 9/7/23 9/3/24 9/5/25 9/8/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 442K
-347.17x1.48x15.63x-.--% 40.19B
-9.17x1.71x9.23x2.41% 39.18B
21.52x2.41x11.51x3.45% 31.78B
52.97x3.65x26.91x-.--% 23.05B
20.69x2.65x11.08x2.61% 15.47B
39.15x2.89x7.34x1.8% 12.71B
34.85x1.75x15.98x2.38% 11.53B
26.66x3.37x14.57x1.36% 8.78B
-237.91x6.73x-668.22x-.--% 7.23B
Average -44.27x 2.96x -61.78x 1.56% 18.99B
Weighted average by Cap. -66.72x 2.44x -12.00x 1.61%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Vision Corporation Limited

Historical PBR trend

Valuation ratios - PBR - Vision Corporation Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Vision Corporation Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Vision Corporation Limited

  1. Stock Market
  2. Stocks
  3. VISIONCO6 Stock
  4. Valuation Vision Corporation Limited