Waterways Leisure Tourism Valuation Multiples

Discover revenue and EBITDA valuation multiples for Waterways Leisure Tourism and similar public comparables like Bonheur, Havila Kystruten, Bestone.com, Lindblad Expeditions and more.

Waterways Leisure Tourism Overview

About Waterways Leisure Tourism

Waterways Leisure Tourism Ltd is one of the domestic ocean cruise operators in India, offering luxurious and authentic Indian experiences. It is engaged in the business of cruise lines, shipping, organizing, and conducting cruises, tours, holidays, maintaining, and providing related services. The company currently operates a cruise vessel, the MV Empress. Its cruise vessel sails to domestic destinations such as Mumbai (Maharashtra), Goa, Kochi (Kerala), Chennai (Tamil Nadu), Lakshadweep, Visakhapatnam(Andhra Pradesh), and Puducherry. Its cruise vessel MV Empress offers a variety of cabin options, including one chairman's suite, suites, mini suites, ocean-view staterooms, and interior staterooms.


Founded

2020

HQ

India

Employees

245

Sectors

Financials (FY)

Revenue: $61M
EBITDA: $12M

EV

$798M

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

Waterways Leisure Tourism Financials

Waterways Leisure Tourism reported last fiscal year revenue of $61M and EBITDA of $12M.

In the same fiscal year, Waterways Leisure Tourism generated $18M in gross profit, $12M in EBITDA, and $5M in net income.


Waterways Leisure Tourism P&L

In the most recent fiscal year, Waterways Leisure Tourism reported revenue of $61M and EBITDA of $12M.

Waterways Leisure Tourism is profitable as of last fiscal year, with gross margin of 29%, EBITDA margin of 20%, and net margin of 9%.

See analyst estimates for Waterways Leisure Tourism
Last FY202320242025202620272028
Revenue$61M$48M$58M$61M
Gross Profit$18M$2M$16M$19M
Gross Margin29%3%28%31%
EBITDA$12M$11M$25M$17M
EBITDA Margin20%23%44%28%
EBIT Margin15%(9%)18%18%
Net Profit$5M($8M)$10M$9M
Net Margin9%(17%)17%14%
Net Debt$11M---

Financial data powered by Morningstar, Inc.

Waterways Leisure Tourism Stock Performance

Waterways Leisure Tourism has current market cap of $787M, and enterprise value of $798M.


Waterways Leisure Tourism's stock price is $1.09.

Waterways Leisure Tourism has an EPS (earnings per share) of $0.01.

See more trading valuation data for Waterways Leisure Tourism
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$798M$787M0.1%---$0.01

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

Waterways Leisure Tourism Valuation Multiples

Waterways Leisure Tourism trades at 13.1x EV/Revenue multiple, and 67.2x EV/EBITDA.

See NTM and 2027E valuation multiples for Waterways Leisure Tourism

Waterways Leisure Tourism Financial Valuation Multiples

As of September 1, 2026, Waterways Leisure Tourism has market cap of $787M and EV of $798M.

Waterways Leisure Tourism has a P/E ratio of 143.9x.

Last FY202320242025202620272028
EV/Revenue13.1x16.8x13.8x13.1x
EV/EBITDA67.2x71.6x31.5x47.5x
EV/EBIT89.5x(184.2x)78.4x74.0x
EV/Gross Profit44.9xn/m49.0x42.2x
P/E143.9x(96.0x)78.7x92.6x
EV/FCF(67.2x)45.8x60.4x(139.6x)

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified Waterways Leisure Tourism Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

Waterways Leisure Tourism Margins & Growth Rates

In the most recent fiscal year, Waterways Leisure Tourism reported gross margin of 29%, EBITDA margin of 20%, and net margin of 9%.

See estimated margins and future growth rates for Waterways Leisure Tourism

Waterways Leisure Tourism Margins

Last FY202420252026202720282029
Gross Margin29%28%31%29%
EBITDA Margin20%44%28%20%
EBIT Margin15%18%18%15%
Net Margin9%17%14%9%
FCF Margin(20%)23%(9%)(19%)

Waterways Leisure Tourism Growth Rates

23/2424/2525/2626/2727/2828/29
Revenue Growth22%5%(0%)
Gross Profit Growth879%16%(6%)
EBITDA Growth127%(34%)(27%)
EBIT Growth(335%)6%(17%)
Net Profit Growth(222%)(15%)(36%)
FCF Growth(24%)(143%)103%

Data powered by FactSet, Inc. and Morningstar, Inc.

Waterways Leisure Tourism Operational KPIs

Waterways Leisure Tourism's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.0M for the same period.

Waterways Leisure Tourism's Rule of 40 is 20% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Waterways Leisure Tourism's Rule of X is 19% (created by Bessemer, Rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

Access forward-looking KPIs for Waterways Leisure Tourism
Last FY202320242025202620272028
Rule of 4020%---
Bessemer Rule of X19%---
Revenue per Employee$0.2M---
Opex per Employee$0.0M---
S&M Expenses to Revenue3%3%4%3%
G&A Expenses to Revenue6%2%4%5%
Opex to Revenue15%13%11%13%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

Waterways Leisure Tourism Competitors

Waterways Leisure Tourism competitors include Bonheur, Havila Kystruten, Bestone.com, Lindblad Expeditions, EIH, Norwegian Cruise Line, Carnival, Viking Cruises and Royal Caribbean.

Most Waterways Leisure Tourism public comparables operate across Cruises.

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Bonheur1.2x1.2x3.8x4.1x
Havila Kystruten0.4x0.4x1.9x1.7x
Bestone.com1.0x0.9x39.6x-
Lindblad Expeditions2.8x2.6x24.1x15.7x
EIH5.8x5.5x16.5x16.1x
Norwegian Cruise Line2.3x2.2x8.7x8.6x
Carnival2.1x2.1x8.3x7.9x

This data is available for Pro users. Sign up to see all Waterways Leisure Tourism competitors and their valuation data.

Start Free Trial

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About Waterways Leisure Tourism

When was Waterways Leisure Tourism founded?Waterways Leisure Tourism was founded in 2020.
Where is Waterways Leisure Tourism headquartered?Waterways Leisure Tourism is headquartered in India.
How many employees does Waterways Leisure Tourism have?As of today, Waterways Leisure Tourism has over 245 employees.
Who is the CEO of Waterways Leisure Tourism?Waterways Leisure Tourism's CEO is Jurgen Bailom.
Is Waterways Leisure Tourism publicly listed?Yes, Waterways Leisure Tourism is a public company listed on National Stock Exchange of India.
What is the stock symbol of Waterways Leisure Tourism?Waterways Leisure Tourism trades under CORDELIA ticker.
When did Waterways Leisure Tourism go public?Waterways Leisure Tourism went public in 2026.
Who are competitors of Waterways Leisure Tourism?Waterways Leisure Tourism main competitors include Bonheur, Havila Kystruten, Bestone.com, Lindblad Expeditions, EIH, Norwegian Cruise Line, Carnival, Viking Cruises, Royal Caribbean.
What is the current market cap of Waterways Leisure Tourism?Waterways Leisure Tourism's current market cap is $787M.
What is the current revenue of Waterways Leisure Tourism?Waterways Leisure Tourism's last fiscal year revenue is $61M.
What is the current EV/Revenue multiple of Waterways Leisure Tourism?Current revenue multiple of Waterways Leisure Tourism is 13.1x.
Is Waterways Leisure Tourism profitable?No, Waterways Leisure Tourism is not profitable.
How many companies Waterways Leisure Tourism has acquired to date?Waterways Leisure Tourism hasn't acquired any companies yet (or none have been disclosed publicly).
In how many companies Waterways Leisure Tourism has invested to date?Waterways Leisure Tourism hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to Waterways Leisure Tourism

Lists including Waterways Leisure Tourism

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial