Valuation Raymond Limited

Equities

Market Closed - NSE India S.E. Other stock markets 12:40:31 13/09/2024 BST			5-day change	1st Jan Change
1,845.50 ^INR	-0.55%		-7.67%	+7.10%

09-09	Raymond Limited Approves Appointment of Mr. Harmohan H Sahni as Executive Director	CI
09-05	India's Raymond Lifestyle falls after debuting with $2.2 billion valuation	RE

Fiscal Period: March	2020	2022	2023	2024	2025	2026	2027
Capitalization ¹	14,419	56,897	81,356	120,385	122,818	-	-
Change	-	-	42.99%	47.97%	2.02%	-	-
Enterprise Value (EV)	14,419	56,897	57,865	138,660	122,818	122,818	122,818
Change	-	-	1.7%	139.63%	-11.43%	0%	0%
P/E ratio	7.15x	-	15.4x	7.35x	14.2x	11.2x	9.74x
PBR	0.61x	-	2.81x	2.61x	2.25x	1.89x	1.61x
PEG	-	-	-	0x	-0.3x	0.4x	0.6x
Capitalization / Revenue	0.22x	-	0.99x	1.33x	1.18x	1.02x	0.97x
EV / Revenue	0x	-	0x	0x	1.18x	1.02x	0.97x
EV / EBITDA	-	-	0x	0x	8.46x	7.02x	6.54x
EV / EBIT	-	-	0x	0x	10.4x	8.62x	8.01x
EV / FCF	-	-	0x	0x	13x	10.2x	-
FCF Yield	-	-	8.46%	2.7%	7.7%	9.83%	-
Dividend per Share ²	-	-	3	3	4.5	4.5	6
Rate of return	-	-	0.25%	0.17%	0.24%	0.24%	0.33%
EPS ²	31.16	-	79.45	246.1	130	164.2	189.4
Distribution rate	-	-	3.78%	1.22%	3.46%	2.74%	3.17%
Net sales ¹	64,824	-	82,147	90,195	104,436	120,267	126,023
EBITDA ¹	-	-	11,994	13,091	14,522	17,484	18,769
EBIT ¹	-	-	9,641	10,254	11,851	14,252	15,327
Net income ¹	1,961	2,604	5,289	16,378	8,655	10,928	12,610
Net Debt	-	-	-23,491	18,275	-	-	-
Reference price ²	222.80	854.65	1,222.05	1,808.30	1,845.50	1,845.50	1,845.50
Nbr of stocks (in thousands)	64,719	66,574	66,574	66,574	66,550	-	-
Announcement Date	29/06/20	16/05/22	09/05/23	03/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
RAYMOND LIMITED	14.2x	-	-	+0.24%	1.46B
K.P.R. MILL LIMITED	29.71x	4.29x	20.05x	+0.61%	3.43B
TRIDENT LIMITED	40.72x	-	-	+0.27%	2.18B
WELSPUN LIVING LIMITED	21.08x	1.82x	11.52x	+0.45%	2.1B
COATS GROUP PLC	17.42x	1.69x	8.17x	+2.44%	2.06B
TEIJIN LIMITED	20.89x	0.58x	3.83x	+2.21%	1.86B
Average	24.00x	2.09x	10.89x	+1.04%	2.18B
Weighted average by Cap.	25.24x	2.44x	12.37x	+1.00%