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.($)
- - - - 433K
-342.5x1.48x15.57x-.--% 40.02B
20.35x2.19x10.53x3.82% 29.16B
51.82x3.57x26.36x-.--% 22.57B
19.32x2.51x10.49x2.8% 14.44B
37.92x2.92x7.4x1.77% 12.9B
37.78x2.33x19.55x2.3% 12.06B
54.85x0.85x6.68x2.1% 10.72B
-353.64x9.02x-942.91x-.--% 9.68B
26.2x3.16x13.59x1.4% 8.24B
Average -49.77x 3.11x -92.53x 1.58% 15.98B
Weighted average by Cap. -83.49x 2.68x -43.42x 1.48%

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