Company Valuation: Anand Rathi Wealth Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 25,232 33,672 154,203 158,752 252,001 330,206 - -
Change - 33.45% 357.96% 2.95% 58.74% 31.03% - -
Enterprise Value (EV) 25,232 33,672 154,203 158,752 252,001 330,206 330,206 330,206
Change - 33.45% 357.96% 2.95% 58.74% 31.03% 0% 0%
P/E 20x - - 52.9x 64.4x 76.3x 58.3x 45.2x
PBR - 7.01x 23.4x 23.1x - 24.3x 18x -
PEG - - - - 2.1x 7.3x 1.9x 1.6x
Capitalization / Revenue - 6.03x 20.5x 16.9x 21.9x 23.9x 19.5x 15.2x
EV / Revenue - 0x 0x 0x 0x 23.9x 19.5x 15.2x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 3 3.5 5.25 6.5 5.5 5.5 -
Rate of return - 1.49% 0.38% 0.55% 0.43% 0.28% 0.28% -
EPS 2 7.59 - - 18.08 23.58 26.06 34.13 44
Distribution rate - - - 29% 27.6% 21.1% 16.1% -
Net sales 1 - 5,583 7,520 9,391 11,488 13,798 16,918 21,696
EBITDA - 2,387 3,038 4,002 4,815 - - -
EBIT - - - - - - - -
Net income 1 1,267 - - 2,998 3,957 4,381 5,767 7,691
Net Debt - - - - - - - -
Reference price 2 151.58 201.92 923.59 956.10 1,517.70 1,988.70 1,988.70 1,988.70
Nbr of stocks (in thousands) 166,465 166,753 166,961 166,041 166,041 166,041 - -
Announcement Date 19/07/22 12/04/23 12/04/24 10/04/25 09/04/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.32x6.7x12.86x4.48% 90.65B
24.96x8x12.44x0.87% 80.93B
18.21x5.31x12.29x4.96% 24.61B
11.46x4.47x8.84x5.61% 19.33B
17.17x1.76x6.79x3.97% 17.26B
11.63x3.85x10.89x3.38% 14.9B
11.66x9.09x - 10.56% 13.06B
35.76x19.94x28.78x2.22% 12.04B
Average 18.77x 7.39x 13.27x 4.51% 34.1B
Weighted average by Cap. 20.14x 7.03x 12.60x 3.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ANANDRATHI Stock
  4. ANANDRATHI Stock
  5. Valuation Anand Rathi Wealth Limited