Valuation PDS Limited

Stocks

End-of-day quote NSE India S.E. 28/10/2026			5-day change	1st Jan Change
335.65 ^INR	+1.08%		+0.42%	-10.12%

09-20	Bhawnish Suri and Ramma Sahni completed the acquisition of 49% stake in DBS Lifestyle LLP from PDS Limited.	CI
08-19	Bhawnish Suri and Ramma Sahni agreed to acquire 49% stake in DBS Lifestyle LLP from PDS Limited for INR 91.7 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	45,504	43,488	62,443	61,615	36,950	46,892	-	-
Change	-	-4.43%	43.59%	-1.33%	-40.03%	26.91%	-	-
Enterprise Value (EV)	45,089	43,488	65,031	61,615	36,950	46,892	46,892	46,892
Change	-	-3.55%	49.54%	-5.25%	-40.03%	26.91%	0%	0%
P/E	18.5x	16.7x	44x	38.7x	33.2x	35.7x	29.4x	21.7x
PBR	4.86x	-	5.35x	3.73x	-	2.52x	2.37x	2.2x
PEG	-	2.93x	-1x	8.17x	-1.1x	2x	1.4x	0.6x
Capitalization / Revenue	0.52x	0.41x	0.6x	0.49x	0.28x	0.32x	0.31x	0.28x
EV / Revenue	0x	0x	0x	0x	0x	0.32x	0.31x	0.28x
EV / EBITDA	0x	0x	0x	0x	0x	10x	8.74x	7.51x
EV / EBIT	0x	0x	0x	0x	-	14.9x	12.4x	10.2x
EV / FCF	0x	0x	0x	-0x	0x	41.5x	31.2x	15.4x
FCF Yield	7.87%	11.7%	0.44%	-2.07%	20.2%	2.41%	3.2%	6.5%
Dividend per Share ²	4.77	2.6	4.75	1.7	1.65	2.5	3	4.1
Rate of return	1.37%	0.78%	1%	0.39%	0.63%	0.75%	0.9%	1.23%
EPS ²	18.86	19.93	10.77	11.28	7.87	9.3	11.3	15.3
Distribution rate	25.3%	13%	44.1%	15.1%	21%	26.9%	26.5%	26.8%
Net sales ¹	88,282	105,770	103,726	125,780	131,101	145,237	153,435	168,900
EBITDA ¹	3,226	4,592	3,920	4,571	3,850	4,691	5,365	6,248
EBIT ¹	2,526	3,790	2,985	3,464	-	3,149	3,769	4,614
Net income ¹	2,484	2,650	1,442	1,569	1,117	1,310	1,592	2,163
Net Debt	-415	-	2,588	-	-	-	-	-
Reference price ²	349.40	332.15	473.40	436.00	261.65	332.05	332.05	332.05
Nbr of stocks (in thousands)	130,234	130,928	131,903	141,318	141,219	141,219	-	-
Announcement Date	16/05/22	11/05/23	14/05/24	15/05/25	15/05/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PDS LIMITED	35.7x	-	-	0.75%	494M
LVMH	17.63x	2.67x	8.94x	3.33%	213B
HERMÈS INTERNATIONAL	29.23x	7.19x	15.96x	1.46%	148B
COMPAGNIE FINANCIERE RICHEMONT	23.78x	3.78x	13.29x	2.43%	117B
TITAN COMPANY LIMITED	60.23x	4.36x	39.95x	0.42%	40.82B
ANTA SPORTS PRODUCTS LIMITED	11.33x	1.67x	5.79x	4.09%	25.69B
RALPH LAUREN CORPORATION	21.07x	2.79x	14.2x	0.99%	23.31B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.09x	1.17x	7.55x	7.27%	13.65B
MONCLER S.P.A.	18.03x	3.42x	8.54x	3.24%	12.76B
Average	25.23x	3.38x	14.28x	2.67%	66.07B
Weighted average by Cap.	24.36x	4.07x	13.70x	2.52%