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 33,672 154,203 158,752 252,001 370,172 - -
Change - 33.45% 357.96% 2.95% 58.74% 46.89% - -
Enterprise Value (EV) 25,232 33,672 154,203 158,752 252,001 370,172 370,172 370,172
Change - 33.45% 357.96% 2.95% 58.74% 46.89% 0% 0%
P/E 20x - - 52.9x 64.4x 86.6x 66.2x 50.7x
PBR - 7.01x 23.4x 23.1x - 27.2x 21x -
PEG - - - - 2.1x 9.48x 2.2x 1.6x
Capitalization / Revenue - 6.03x 20.5x 16.9x 21.9x 26.6x 21.6x 17.1x
EV / Revenue - 0x 0x 0x 0x 26.6x 21.6x 17.1x
EV / EBITDA - 0x 0x 0x 0x 72.4x - -
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% 0.34% 0.4% -
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 2,229.40 2,229.40 2,229.40
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.($)
85.76x - - 0.34% 3.83B
20.85x7.27x13.85x4.11% 100B
26.33x - - 0.8% 88.14B
21.41x6.03x16.77x4.32% 28.26B
11.45x4.7x9.19x5.39% 21.35B
16.66x1.81x6.5x3.99% 16.8B
13.17x3.84x11.54x3.49% 14.31B
14.96x9.52x - 9.77% 14.11B
31.71x18.58x25.95x - 11.5B
Average 26.92x 7.39x 13.97x 4.03% 33.18B
Weighted average by Cap. 22.22x 6.93x 13.67x 3.4%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!