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 33,672 154,203 158,752 252,001 348,936 - -
Change - 33.45% 357.96% 2.95% 58.74% 38.47% - -
Enterprise Value (EV) 25,232 33,672 154,203 158,752 252,001 348,936 348,936 348,936
Change - 33.45% 357.96% 2.95% 58.74% 38.47% 0% 0%
P/E 20x - - 52.9x 64.4x 81.6x 62.4x 47.8x
PBR - 7.01x 23.4x 23.1x - 25.6x 19.8x -
PEG - - - - 2.1x 8.93x 2x 1.6x
Capitalization / Revenue - 6.03x 20.5x 16.9x 21.9x 25.1x 20.3x 16.1x
EV / Revenue - 0x 0x 0x 0x 25.1x 20.3x 16.1x
EV / EBITDA - 0x 0x 0x 0x 68.3x - -
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 2,101.50 2,101.50 2,101.50
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.($)
81.64x - - 0.36% 3.67B
22.78x7.89x15.13x3.76% 110B
16.9x13.5x27.61x0.76% 92.3B
23.38x - - 3.96% 30.86B
12.08x4.98x9.83x4.95% 22.55B
17.82x1.82x6.96x3.9% 17.16B
11.71x4.51x12.43x2.94% 16.89B
15.24x9.6x - 9.6% 14.37B
34.44x19.65x26.99x - 12.24B
Average 26.22x 8.85x 16.49x 3.78% 35.52B
Weighted average by Cap. 20.32x 9.50x 18.79x 3.16%

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