Company Valuation: Rajesh Exports Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 161,699 141,370 204,054 180,138 77,816 54,788
Change - -12.57% 44.34% -11.72% -56.8% -29.59%
Enterprise Value (EV) 1 46,639 131,096 194,156 166,472 61,699 45,114
Change - 181.09% 48.1% -14.26% -62.94% -26.88%
P/E Ratio 13.4x 16.7x 20.2x 12.6x 23.2x 57.8x
PBR 1.54x 1.26x 1.64x 1.22x 0.51x 0.35x
PEG - -0.6x 1x 0.3x -0.3x -0.8x
Capitalization / Revenue 0.08x 0.05x 0.08x 0.05x 0.03x 0.01x
EV / Revenue 0.02x 0.05x 0.08x 0.05x 0.02x 0.01x
EV / EBITDA 3x 11.6x 16.1x 10.1x 15.6x 19.8x
EV / EBIT 3.15x 12.7x 17.4x 10.7x 18.6x 24.8x
EV / FCF 2.44x -1.23x -36.4x -18.9x -54x 0.6x
FCF Yield 41% -81.6% -2.74% -5.3% -1.85% 168%
Dividend per Share 2 1 1 1 - - -
Rate of return 0.18% 0.21% 0.14% - - -
EPS 2 40.84 28.63 34.19 48.51 11.36 3.21
Distribution rate 2.45% 3.49% 2.93% - - -
Net sales 1 1,956,045 2,583,071 2,431,563 3,397,045 2,807,431 4,231,584
EBITDA 1 15,545 11,260 12,080 16,520 3,963 2,275
EBIT 1 14,819 10,356 11,172 15,514 3,319 1,821
Net income 1 12,058 8,449 10,092 14,323 3,355 948.7
Net Debt 1 -115,060 -10,275 -9,898 -13,666 -16,117 -9,675
Reference price 2 547.65 478.80 691.10 610.10 263.55 185.56
Nbr of stocks (in thousands) 295,260 295,260 295,260 295,260 295,260 295,260
Announcement Date 10/12/20 03/12/21 12/09/22 16/12/23 19/09/24 18/12/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 237M
27.86x4.34x15.32x2.05% 132B
75.92x5.29x49.86x0.35% 39.11B
12.05x1.37x8.8x6.11% 16.13B
8.39x1.71x6.3x8.32% 10.6B
10.71x1.8x5.99x3.13% 7.04B
11.89x0.2x3.19x5.02% 2.28B
10.68x1.27x6.59x8.12% 1.96B
21.5x - - - 1.92B
9.67x - - 6.15% 1.76B
Average 20.96x 2.28x 13.72x 4.91% 21.33B
Weighted average by Cap. 33.41x 3.99x 20.29x 2.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. RAJESHEXPO Stock
  4. Valuation Rajesh Exports Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!