Company Valuation: Lead Reclaim and Rubber Products Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 222.8 238.6 411.1 629
Change - 7.08% 72.31% 53%
Enterprise Value (EV) 1 230.9 267.8 451.8 747.4
Change - 15.97% 68.72% 65.42%
P/E 14.5x 65x 29.7x 15.4x
PBR 2.06x 2.13x 2.41x 2.6x
PEG 1.82x -0.9x 0x 0x
Capitalization / Revenue 2.54x 1.62x 1.32x 1.58x
EV / Revenue 2.64x 1.81x 1.45x 1.88x
EV / EBITDA 20.4x 16.2x 12.2x 8.75x
EV / EBIT 31.2x 25.5x 18.1x 11.6x
EV / FCF -3.96x -13x -5.58x -8.36x
FCF Yield -25.3% -7.71% -17.9% -12%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 2.09 0.5 1.887 4.727
Distribution rate - - - -
Net sales 1 87.6 147.7 311.2 398.2
EBITDA 1 11.3 16.5 37 85.39
EBIT 1 7.4 10.5 25 64.21
Net income 1 8.3 3.7 14.6 40.85
Net Debt 1 8.1 29.2 40.7 118.4
Reference price 2 30.35 32.50 56.00 72.80
Nbr of stocks (in thousands) 7,342 7,342 7,342 8,641
Announcement Date 30/05/23 03/09/24 06/09/25 08/09/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.22M
14.3x1x5.61x3.94% 25.48B
14.56x1.24x5.38x4.06% 8.11B
8.91x1.16x5.59x3.24% 7.12B
10.64x0.94x5.96x2.42% 5.86B
5.86x0.48x2.94x4.51% 5.74B
21.62x1.59x12.18x0.18% 5.66B
9.37x - - 2.89% 5.16B
28.92x3.4x17.47x0.73% 4.82B
14.3x - - 3.37% 4.63B
Average 14.27x 1.40x 7.88x 2.82% 7B
Weighted average by Cap. 14.03x 1.23x 6.87x 3.19%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Lead Reclaim and Rubber Products Limited

Historical PBR trend

Valuation ratios - PBR - Lead Reclaim and Rubber Products Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Lead Reclaim and Rubber Products Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Lead Reclaim and Rubber Products Limited

  1. Stock Market
  2. Stocks
  3. LRRPL Stock
  4. Valuation Lead Reclaim and Rubber Products Limited