Projected Income Statement: Anand Rathi Wealth Limited

Forecast Balance Sheet: Anand Rathi Wealth Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 7/19/22 4/12/23 4/12/24 4/10/25 4/9/26 - - -
Estimates

Cash Flow Forecast: Anand Rathi Wealth Limited

Fiscal Period: March 2025 2026 2027 2028
CAPEX 1 357.7 133.4 886 1,081
Change - -62.71% 564.23% 22.01%
Free Cash Flow (FCF) 1 - - - -
Change - - - -
Announcement Date 4/10/25 4/9/26 - -
1INR in Million
Estimates

Forecast Financial Ratios: Anand Rathi Wealth Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

        
EBITDA Margin (%) - 42.76% 40.4% 42.62% 41.91% 36.72% - -
EBIT Margin (%) - - - - - - - -
EBT Margin (%) - - - 43.11% 46.64% 43.31% 44.77% 47.9%
Net margin (%) - - - 31.93% 34.44% 31.08% 33.15% 35.45%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - 30.44% 29.92% 32.57% - - - -
ROE - 41.4% 40.28% 44.45% 47.32% 37.9% 38.25% 44%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - 3.81% 1.16% 6.37% 6.3% -
CAPEX / EBITDA (%) - - - 8.94% 2.77% 17.34% - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - 3 3.5 5.25 6.5 7.5 9 -
Change - - 16.67% 50% 23.81% 15.38% 20% -
Book Value Per Share 1 - 28.79 39.54 41.41 - 82 106.4 -
Change - - 37.34% 4.74% - - 29.76% -
EPS 1 7.59 - - 18.08 23.58 25.74 33.66 44
Change - - - - 30.41% 9.14% 30.75% 30.74%
Nbr of stocks (in thousands) 166,465 166,753 166,961 166,041 166,041 166,041 166,041 166,041
Announcement Date 7/19/22 4/12/23 4/12/24 4/10/25 4/9/26 - - -
1INR
Estimates
2027 *2028 *
P/E 80.9x 61.9x
PBR 25.4x 19.6x
EV / Sales 24.8x 20.1x
Yield 0.36% 0.43%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
2
Last Close Price
2,081.80INR
Average target price
1,615.00INR
Spread / Average Target
-22.42%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ANANDRATHI Stock
  4. Financials Anand Rathi Wealth Limited