Company Valuation: Rishiroop Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 790.2 1,082 813.1 1,625 924.6 662.5
Change - 36.9% -24.84% 99.88% -43.11% -28.34%
Enterprise Value (EV) 1 630.2 905.4 528.1 1,416 785.8 488.2
Change - 43.67% -41.67% 168.14% -44.51% -37.87%
P/E 2.63x 6.64x 10x 6.73x 8.67x 9.89x
PBR 0.91x 1.15x 0.81x 1.32x 0.7x 0.48x
PEG - -0.2x -0.2x 0x -0.2x -0.3x
Capitalization / Revenue 1.45x 1.28x 0.92x 2.12x 1.24x 0.92x
EV / Revenue 1.15x 1.07x 0.6x 1.85x 1.06x 0.68x
EV / EBITDA 9.96x 6.99x 5.04x 20.7x 15.1x 9.18x
EV / EBIT 10.4x 7.29x 5.33x 22.1x 16.3x 9.68x
EV / FCF 3.12x 7.34x 3.94x 21.9x -1,675x 10x
FCF Yield 32.1% 13.6% 25.4% 4.56% -0.06% 9.97%
Dividend per Share 2 6.2 1.5 1.5 1.8 1.5 1.5
Rate of return 7.61% 1.27% 1.69% 1.01% 1.49% 2.07%
EPS 2 30.92 17.78 8.84 26.36 11.64 7.31
Distribution rate 20.1% 8.44% 17% 6.83% 12.9% 20.5%
Net sales 1 546 844 887 766.7 743.6 719.9
EBITDA 1 63.28 129.6 104.7 68.42 51.92 53.17
EBIT 1 60.48 124.2 99 64.09 48.28 50.42
Net income 1 300 168.5 81.01 241.6 106.6 67
Net Debt 1 -160 -176.4 -285 -209.2 -138.8 -174.3
Reference price 2 81.45 118.05 88.73 177.35 100.90 72.30
Nbr of stocks (in thousands) 9,701 9,164 9,164 9,164 9,164 9,164
Announcement Date 06/08/21 30/05/22 11/08/23 16/07/24 12/08/25 11/08/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.38M
14.46x1.09x5.77x3.2% 32.23B
14.05x1.02x5.72x3.91% 27.38B
9.3x1.18x5.72x3.16% 7.44B
10.33x1.04x6.09x2.75% 6.48B
9.74x - - 3.13% 6.41B
17.99x - - 3.12% 4.92B
10.34x0.68x6.02x3.9% 3.8B
8.33x0.87x4.11x3.69% 3.69B
133.23x - - - 2.6B
Average 25.31x 0.98x 5.57x 3.36% 9.5B
Weighted average by Cap. 16.37x 1.04x 5.71x 3.41%

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. RISHIROOP6 Stock
  4. Valuation Rishiroop Limited