Company Valuation: Voith Paper Fabrics India Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 4,753 4,656 4,577 8,216 6,435 6,141
Change - -2.05% -1.7% 79.51% -21.68% -4.57%
Enterprise Value (EV) 1 3,143 2,883 2,697 6,232 4,406 3,761
Change - -8.28% -6.45% 131.08% -29.29% -14.65%
P/E 17.6x 15.9x 14.4x 22.6x 16.1x 14.8x
PBR 1.83x 1.63x 1.45x 2.36x 1.67x 1.45x
PEG - 1.92x 1.73x 1.6x 1.62x 3.85x
Capitalization / Revenue 4.01x 3.21x 2.78x 4.57x 3.38x 2.94x
EV / Revenue 2.65x 1.98x 1.64x 3.47x 2.32x 1.8x
EV / EBITDA 8.6x 7.05x 6.31x 13.3x 8.55x 6.33x
EV / EBIT 10.8x 8.7x 8.12x 17.3x 11.5x 8.45x
EV / FCF 20.1x 25.5x 109x 120x 135x 32.1x
FCF Yield 4.96% 3.92% 0.92% 0.83% 0.74% 3.12%
Dividend per Share 2 5 6 7 8 10 10
Rate of return 0.46% 0.57% 0.67% 0.43% 0.68% 0.72%
EPS 2 61.66 66.77 72.34 82.67 90.87 94.36
Distribution rate 8.11% 8.99% 9.68% 9.68% 11% 10.6%
Net sales 1 1,185 1,452 1,644 1,796 1,902 2,091
EBITDA 1 365.3 408.9 427.2 468.6 515.2 594
EBIT 1 290.2 331.3 332 359.4 384.4 445
Net income 1 270.7 293.1 317.6 362.9 398.9 414.5
Net Debt 1 -1,610 -1,773 -1,880 -1,984 -2,029 -2,380
Reference price 2 1,082.15 1,060.00 1,042.00 1,870.50 1,465.05 1,398.10
Nbr of stocks (in thousands) 4,393 4,393 4,393 4,393 4,393 4,393
Announcement Date 8/23/21 7/21/22 7/13/23 7/10/24 7/23/25 7/24/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 63.73M
17.78x1.67x10.66x6.17% 14.41B
5.81x2.27x5.47x3.89% 10.51B
9.66x1.33x7.96x3.15% 5.36B
22.37x3x14.69x3.03% 6.01B
21.35x0.84x10.73x4.34% 4.49B
13.57x2.24x6.17x5.7% 4.43B
15.93x1.64x7.96x5.93% 2.42B
17.65x0.99x6.59x1.7% 2.39B
3.69x - - - 2.12B
Average 14.20x 1.75x 8.78x 4.24% 5.22B
Weighted average by Cap. 14.35x 1.86x 9.05x 4.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Voith Paper Fabrics India Limited

Historical PBR trend

Valuation ratios - PBR - Voith Paper Fabrics India Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Voith Paper Fabrics India Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Voith Paper Fabrics India Limited

  1. Stock Market
  2. Stocks
  3. VOITHPAPR Stock
  4. Valuation Voith Paper Fabrics India Limited