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.($)
- - - - 542K
47.95x0.87x6.85x1.95% 11.7B
-643.23x9.2x-1941.14x-.--% 9.66B
25.6x3.03x13.06x1.46% 7.92B
45.01x14.82x31.22x1.16% 4.87B
11.84x1.57x8.35x4.07% 4.63B
22.34x1.85x3.68x1.86% 4.2B
-91.92x1.58x14.81x-.--% 3.48B
45.05x3.39x18.58x1.06% 3.33B
13.51x3.41x4.95x-.--% 2.96B
Average -58.21x 4.42x -204.40x 1.29% 5.28B
Weighted average by Cap. -98.81x 4.50x -345.68x 1.33%

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