| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| VTL | 514302 | ARVIND | 514087 | 544195 | | LAGNAM | |
| NSEI:VTL | BSE:514302 | NSEI:ARVIND | BSE:514087 | BSE:544195 | | NSEI:LAGNAM | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 6.7% | 17.1% | 1.6% | -1.9% | NM- | | 40.3% | |
| 3Y CAGR | 15.7% | 41.8% | 15.1% | 7.5% | NM- | | 28.7% | |
| Latest Twelve Months | 2.1% | 16.8% | 8.5% | -6.6% | NM | | 56.6% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 10.6% | 6.7% | 6.1% | 0.9% | 16.9% | | 8.7% | |
| Prior Fiscal Year | 9.7% | 8.8% | 6.7% | -0.4% | 30.1% | | 7.7% | |
| Latest Fiscal Year | 6.7% | 3.2% | 7.7% | -5.7% | 13.2% | | 8.2% | |
| Latest Twelve Months | 9.8% | 6.6% | 7.4% | -3.6% | 11.8% | | 7.4% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.14x | 0.55x | 1.20x | 0.07x | 0.71x | | 0.88x | |
| EV / LTM EBIT | 11.6x | 8.4x | 16.1x | -1.9x | 6.0x | | 11.8x | |
| Price / LTM Sales | 1.17x | 0.36x | 1.01x | 0.24x | 0.39x | | 0.28x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.07x | 0.71x | 1.20x | | | | | |
| Historical EV / LTM Revenue | 0.77x | 1.02x | 1.37x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.85x | 0.89x | 0.94x | | | | | |
| (x) LTM Revenue | 5,924 | 5,924 | 5,924 | | | | | |
| (=) Implied Enterprise Value | 5,032 | 5,297 | 5,562 | | | | | |
| (-) Non-shareholder Claims * | (3,535) | (3,535) | (3,535) | | | | | |
| (=) Equity Value | 1,498 | 1,762 | 2,027 | | | | | |
| (/) Shares Outstanding | 17.7 | 17.7 | 17.7 | | | | | |
| Implied Value Range | 84.75 | 99.74 | 114.73 | | | | | |
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 84.75 | 99.74 | 114.73 | | 96.83 | | | |
| Upside / (Downside) | -12.5% | 3.0% | 18.5% | | | | | |