Valuation Vamshi Rubber Limited

Stocks

Market Closed - Bombay S.E. 06:02:28 2026-10-30 am EDT			5-day change	1st Jan Change
36.87 ^INR	-0.27%		-2.85%	-20.02%

Aug. 14	Vamshi Rubber Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
May. 25	Vamshi Rubber Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	81.61	99.28	99.87	143	165	155.7
Change	-	21.65%	0.59%	43.18%	15.42%	-5.68%
Enterprise Value (EV) ¹	328.9	330	304.3	327.7	370.9	357.1
Change	-	0.33%	-7.78%	7.68%	13.2%	-3.72%
P/E	-2.89x	342x	108x	23.4x	24.4x	23.2x
PBR	0.64x	0.78x	0.77x	1.04x	1.14x	1.03x
PEG	-	-3x	0x	0x	2.3x	-23.36x
Capitalization / Revenue	0.14x	0.14x	0.12x	0.18x	0.19x	0.18x
EV / Revenue	0.57x	0.47x	0.38x	0.42x	0.43x	0.42x
EV / EBITDA	-34.8x	11x	11.5x	10.1x	11.7x	11.4x
EV / EBIT	-15.1x	17.1x	18.6x	14.2x	17.1x	16x
EV / FCF	30.6x	18.9x	12.4x	26.8x	-12.5x	-24x
FCF Yield	3.27%	5.3%	8.07%	3.74%	-8.02%	-4.16%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.707	0.0689	0.2204	1.452	1.608	1.592
Distribution rate	-	-	-	-	-	-
Net sales ¹	580.2	700.1	799.4	774.2	857.6	841.5
EBITDA ¹	-9.462	30.13	26.35	32.59	31.8	31.34
EBIT ¹	-21.8	19.33	16.39	23.09	21.67	22.26
Net income ¹	-28.21	0.29	0.927	6.108	6.764	6.697
Net Debt ¹	247.3	230.7	204.4	184.7	205.9	201.4
Reference price ²	19.40	23.60	23.74	33.99	39.23	37.00
Nbr of stocks (in thousands)	4,207	4,207	4,207	4,207	4,207	4,207
Announcement Date	8/25/21	8/29/22	9/5/23	8/30/24	9/2/25	9/4/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VAMSHI RUBBER LIMITED	-	-	-	-	1.63M
BRIDGESTONE CORPORATION	13.74x	1.05x	5.61x	3.35%	31.5B
MICHELIN (CGDE)	13.52x	0.95x	5.34x	4.16%	24.12B
PIRELLI & C. S.P.A.	14.39x	1.22x	5.3x	4.04%	7.93B
THE YOKOHAMA RUBBER COMPANY, LIMITED	7.8x	1.04x	5.02x	3.71%	6.29B
SAILUN GROUP CO., LTD.	8.64x	0.89x	5.08x	3.43%	5.52B
MRF LIMITED	23.3x	1.47x	11.38x	0.2%	5.22B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.34x	0.46x	2.98x	5.14%	5.19B
ZHONGCE RUBBER GROUP CO., LTD.	8.45x	-	-	3.07%	4.88B
VIETNAM RUBBER INDUSTRY GROUP -	15.07x	-	-	3.2%	4.84B
Average	12.25x	1.01x	5.82x	3.37%	9.55B
Weighted average by Cap.	12.91x	1.02x	5.62x	3.54%