Company Valuation: Anand Rathi Wealth Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 25,232 33,672 154,203 158,752 252,001 345,665 - -
Change - 33.45% 357.96% 2.95% 58.74% 37.17% - -
Enterprise Value (EV) 25,232 33,672 154,203 158,752 252,001 345,665 345,665 345,665
Change - 33.45% 357.96% 2.95% 58.74% 37.17% 0% 0%
P/E 20x - - 52.9x 64.4x 80.9x 61.9x 47.3x
PBR - 7.01x 23.4x 23.1x - 25.4x 19.6x -
PEG - - - - 2.1x 8.85x 2x 1.5x
Capitalization / Revenue - 6.03x 20.5x 16.9x 21.9x 24.8x 20.1x 15.9x
EV / Revenue - 0x 0x 0x 0x 24.8x 20.1x 15.9x
EV / EBITDA - 0x 0x 0x 0x 67.6x - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 3 3.5 5.25 6.5 7.5 9 -
Rate of return - 1.49% 0.38% 0.55% 0.43% 0.36% 0.43% -
EPS 2 7.59 - - 18.08 23.58 25.74 33.66 44
Distribution rate - - - 29% 27.6% 29.1% 26.7% -
Net sales 1 - 5,583 7,520 9,391 11,488 13,920 17,159 21,696
EBITDA 1 - 2,387 3,038 4,002 4,815 5,111 - -
EBIT - - - - - - - -
Net income 1 1,267 - - 2,998 3,957 4,326 5,689 7,691
Net Debt - - - - - - - -
Reference price 2 151.58 201.92 923.59 956.10 1,517.70 2,081.80 2,081.80 2,081.80
Nbr of stocks (in thousands) 166,465 166,753 166,961 166,041 166,041 166,041 - -
Announcement Date 7/19/22 4/12/23 4/12/24 4/10/25 4/9/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
80.84x - - 0.36% 3.6B
21.09x7.32x14.18x4.1% 97.84B
26.6x10.86x16.36x0.81% 87.28B
20.27x - - 4.5% 27.13B
12.2x4.78x9.37x5.28% 20.72B
17.08x1.81x6.79x3.97% 17.22B
14.52x4.38x12.07x3.08% 16.37B
12.09x9.28x - 10.22% 13.49B
35.8x19.79x28.46x2.23% 11.87B
Average 26.72x 8.31x 14.54x 3.84% 32.84B
Weighted average by Cap. 22.33x 8.41x 14.57x 3.34%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

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