Valuation Vapi Enterprise Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:01:15 2026-07-24 am EDT			5-day change	1st Jan Change
128.10 ^INR	+5.00%		+5.35%	+5.87%

May. 26	Vapi Enterprise Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
Feb. 12	Vapi Enterprise Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	81.45	36.85	88.29	187.1	241.3	319.4
Change	-	-54.76%	139.63%	111.89%	28.96%	32.39%
Enterprise Value (EV) ¹	154.8	105.7	154.4	-138.4	-82.29	-15.52
Change	-	-31.72%	46.06%	-189.61%	40.54%	81.14%
P/E	15.9x	11.9x	34.6x	0.49x	29x	24.3x
PBR	-1.46x	-0.7x	-1.75x	0.56x	0.7x	0.9x
PEG	-	-0.3x	-2x	0x	-0.3x	0.4x
Capitalization / Revenue	2.52x	1.3x	3.73x	7.95x	96.5x	-
EV / Revenue	4.79x	3.72x	6.53x	-5.88x	-32.9x	-
EV / EBITDA	20.6x	19.7x	38.2x	-20.6x	21.1x	3.75x
EV / EBIT	25.1x	30.1x	67.1x	-25.7x	20.8x	3.68x
EV / FCF	23.8x	287x	47.6x	-9.82x	8.46x	3.42x
FCF Yield	4.21%	0.35%	2.1%	-10.2%	11.8%	29.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	2.252	1.358	1.118	168.7	3.646	5.766
Distribution rate	-	-	-	-	-	-
Net sales ¹	32.34	28.41	23.66	23.54	2.5	-
EBITDA ¹	7.512	5.375	4.039	6.703	-3.905	-4.137
EBIT ¹	6.175	3.515	2.301	5.394	-3.952	-4.215
Net income ¹	5.138	3.098	2.551	384.9	8.318	13.16
Net Debt ¹	73.4	68.88	66.14	-325.5	-323.6	-334.9
Reference price ²	35.70	16.15	38.70	82.00	105.75	140.00
Nbr of stocks (in thousands)	2,281	2,281	2,281	2,281	2,281	2,281
Announcement Date	9/2/20	8/28/21	8/27/22	8/25/23	9/2/24	7/1/25

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.($)
VAPI ENTERPRISE LIMITED	-	-	-	-	3.03M
UPM-KYMMENE OYJ	15.54x	1.54x	9.73x	6.63%	13.48B
SUZANO S.A.	5.56x	2.25x	5.27x	3.73%	10.21B
HOLMEN AB	19.76x	2.35x	11.53x	3.13%	4.78B
OJI HOLDINGS CORPORATION	19.48x	0.85x	11.12x	4.18%	4.47B
KLABIN S.A.	9.84x	2.19x	6.03x	5.56%	4.25B
EMPRESAS CMPC S.A.	15.18x	1.01x	6.45x	1.38%	2.72B
THE NAVIGATOR COMPANY, S.A.	13.6x	1.67x	7.4x	6.55%	2.53B
XIANHE CO.,LTD.	10.91x	-	-	3.22%	2.14B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	5.46x	0.81x	4.01x	2.88%	1.82B
Average	12.81x	1.59x	7.69x	4.14%	4.64B
Weighted average by Cap.	12.90x	1.73x	8.11x	4.68%