Company Valuation: RMC Switchgears Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 127.9 98.69 235.5 1,674 4,130 7,628
Change - -22.86% 138.58% 610.87% 146.71% 84.73%
Enterprise Value (EV) 1 528.2 485.6 649.3 2,093 4,608 8,117
Change - -8.07% 33.7% 222.34% 120.17% 76.16%
P/E 50x 21.9x 40.8x 14.5x 27.7x 23.9x
PBR 0.47x 0.35x 0.83x 4.13x 6.84x 7.13x
PEG - 0.3x 1.4x 0x 2x 0x
Capitalization / Revenue 0.22x 0.27x 0.57x 1.34x 2.39x 2.4x
EV / Revenue 0.89x 1.33x 1.56x 1.67x 2.67x 2.55x
EV / EBITDA 6.65x 7.57x 11.5x 7.99x 13.6x 15.3x
EV / EBIT 9.21x 11.9x 21x 8.88x 14.7x 16.2x
EV / FCF 247x 34.1x -31.5x -31.5x -81.6x -87x
FCF Yield 0.41% 2.93% -3.17% -3.18% -1.23% -1.15%
Dividend per Share 2 - - - - 0.2 -
Rate of return - - - - 0.05% -
EPS 2 0.28 0.4923 0.6314 12.65 14.44 30.29
Distribution rate - - - - 1.39% -
Net sales 1 593.9 366.5 415.6 1,253 1,726 3,182
EBITDA 1 79.45 64.19 56.29 262 339.6 531.2
EBIT 1 57.35 40.87 30.94 235.7 313.2 501.5
Net income 1 3.005 4.498 5.77 117.4 148.9 314.5
Net Debt 1 400.3 386.9 413.8 419.1 478.5 489
Reference price 2 14.00 10.80 25.77 183.17 400.60 722.95
Nbr of stocks (in thousands) 9,138 9,138 9,138 9,138 10,308 10,552
Announcement Date 28/08/20 03/09/21 09/09/22 08/09/23 06/09/24 04/09/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.07M
19.11x2.53x11.39x2.68% 275B
25.71x3.02x16.46x2.04% 245B
31.15x3.99x18.44x1.57% 192B
38.9x5.66x24.18x0.99% 168B
44.31x5.95x26.53x0.96% 148B
45.11x7.42x29.9x0.09% 105B
95.35x12.18x67.64x0.33% 102B
32.32x5.21x18.12x1.4% 88.01B
35.89x6.16x24.31x1.08% 61.24B
Average 40.87x 5.79x 26.33x 1.24% 138.43B
Weighted average by Cap. 36.20x 4.98x 22.97x 1.5%

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. RMC Stock
  4. Valuation RMC Switchgears Limited