Company Valuation: Rolex Rings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,168 54,527 47,617 34,834 49,170 - -
Change - 59.58% -12.67% -26.85% 41.15% - -
Enterprise Value (EV) 34,168 54,527 47,617 34,834 49,170 49,170 49,170
Change - 59.58% -12.67% -26.85% 41.15% 0% 0%
P/E - 27.5x 30.5x 20x 21.4x 22.7x 19.5x
PBR - 7.34x 5.3x 3.25x 2.49x 3.38x 2.89x
PEG - - -1.4x 1.7x -1.1x 1.6x 1.2x
Capitalization / Revenue - 4.62x 3.9x 3.02x 2.64x 3.77x 3.37x
EV / Revenue - 0x 0x 0x 4.36x 3.77x 3.37x
EV / EBITDA - 0x 0x 0x 21x 17.6x 15.6x
EV / EBIT - 0x 0x 0x 25.1x 20.6x 17.9x
EV / FCF - - - - - 28,838,560x 23,380,763x
FCF Yield - - - - - 0% 0%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - 7.274 5.73 6.389 5.18 7.967 9.267
Distribution rate - - - - - - -
Net sales 1 - 11,790 12,218 11,548 11,435 13,053 14,594
EBITDA 1 - 2,607 2,620 2,406 2,302 2,789 3,156
EBIT 1 - 2,338 2,293 2,002 1,931 2,392 2,745
Net income 1 1,319 1,981 1,560 1,740 1,411 2,141 2,485
Net Debt - - - - - - -
Reference price 2 125.46 200.22 174.85 127.91 180.55 180.55 180.55
Nbr of stocks (in thousands) 272,333 272,333 272,333 272,333 272,333 - -
Announcement Date 23/05/22 25/05/23 20/05/24 30/05/25 16/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.85x5.46x19.91x0.8% 125B
27.39x5.05x17.67x2.2% 35.3B
21.67x1.85x13.37x2.16% 31.51B
31.01x4.13x15.59x0.11% 30.49B
21.22x3.57x11.27x1.53% 27.63B
21.94x3.18x13.72x1.07% 26.76B
24.25x2.96x12.74x1.55% 25.99B
97.72x36.87x80.4x0.39% 25.4B
26.87x3.37x16.48x1.68% 24.89B
Average 33.77x 7.38x 22.35x 1.28% 39.27B
Weighted average by Cap. 32.67x 6.59x 21.16x 1.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA