Valuation RateGain Travel Technologies Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 12:15:30 20/07/2026 BST			5-day change	1st Jan Change
948.45 ^INR	-0.24%		+0.40%	+37.12%

07-16	RateGain Travel Partners With Sri Lanka's Citrus Leisure to Boost Direct Hotel Bookings	MT
07-16	Citrus Leisure PLC And RateGain Travel Technologies Limited Partner To Power The End-To-End Direct Booking Journey Across Sri Lanka	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,852	37,229	84,486	52,504	112,010	-	-
Change	-	3.84%	126.94%	-37.85%	113.34%	-	-
Enterprise Value (EV) ¹	35,852	34,054	79,010	46,976	59,255	115,203	110,435
Change	-	-5.02%	132.01%	-40.54%	26.14%	-3.23%	-4.14%
P/E	-	54.6x	55.8x	25.1x	26.7x	36.1x	28x
PBR	5.47x	5.25x	5.82x	3.12x	2.58x	4.89x	4.18x
PEG	-	-	1x	0.7x	-3.67x	0.8x	1x
Capitalization / Revenue	9.78x	6.59x	8.83x	4.88x	2.84x	3.65x	3.3x
EV / Revenue	9.78x	6.03x	8.26x	4.36x	3.25x	3.76x	3.26x
EV / EBITDA	117x	40.2x	41.6x	20.2x	17.6x	19.3x	16.2x
EV / EBIT	7,302x	69.7x	53.1x	23.8x	23.1x	25.8x	21x
EV / FCF	271x	71.7x	53.4x	41.4x	25.8x	28x	22.4x
FCF Yield	0.37%	1.39%	1.87%	2.42%	3.87%	3.57%	4.47%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	6.29	12.84	17.72	16.43	26.28	33.89
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	3,666	5,651	9,570	10,767	18,236	30,669	33,896
EBITDA ¹	305.6	846.5	1,897	2,321	3,375	5,984	6,819
EBIT ¹	4.91	488.4	1,487	1,971	2,567	4,470	5,258
Net income ¹	84.19	684	1,454	2,089	1,944	3,010	3,881
Net Debt ¹	-	-3,175	-5,476	-5,527	7,510	3,193	-1,575
Reference price ²	334.10	343.70	716.90	445.00	948.45	948.45	948.45
Nbr of stocks (in thousands)	107,310	108,317	117,849	117,986	118,098	-	-
Announcement Date	16/05/22	19/05/23	21/05/24	26/05/25	21/05/26	-	-

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.($)
RATEGAIN TRAVEL TECHNOLOGIES LIMITED	51.86x	6.67x	38.57x	-	1.17B
MICROSOFT CORPORATION	22.71x	8.71x	14.46x	0.94%	2,925B
PALANTIR TECHNOLOGIES INC.	98.13x	39.64x	66.26x	-.--%	317B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	107.4x	34.26x	108.36x	0.16%	110B
DATADOG, INC.	467.28x	20.1x	80.81x	-.--%	92.08B
CADENCE DESIGN SYSTEMS, INC.	73.39x	14.75x	32.18x	-.--%	91.05B
SYNOPSYS, INC.	142.44x	8.38x	21.37x	-.--%	73.58B
SEA LIMITED	34.62x	1.81x	14.19x	-.--%	63.73B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	120.14x	5.04x	24.92x	-.--%	43.94B
ROBLOX CORPORATION	-34.72x	4.57x	21.88x	-.--%	37B
Average	108.32x	14.39x	42.30x	0.12%	375.57B
Weighted average by Cap.	46.83x	12.29x	23.99x	0.73%