Company Valuation: B-Right Realestate Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 2,170 1,663 3,780 10,413
Change - -23.33% 127.27% 175.46%
Enterprise Value (EV) 1 2,229 3,035 4,421 11,760
Change - 36.15% 45.65% 166.02%
P/E 105x 68.5x 223x 29.6x
PBR 1.58x 1.19x 2.68x 5.9x
PEG 4.4x 3.9x -7.4x 0x
Capitalization / Revenue 12.6x 4.07x 3.65x 6.21x
EV / Revenue 12.9x 7.42x 4.27x 7.01x
EV / EBITDA 59.7x 30.9x 33.8x 17.9x
EV / EBIT 73.1x 35.9x 37.6x 18.4x
EV / FCF 34.6x -2.16x 9.01x -29.4x
FCF Yield 2.89% -46.2% 11.1% -3.41%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 1.999 2.35 1.638 34.02
Distribution rate - - - -
Net sales 1 172.2 409 1,034 1,678
EBITDA 1 37.33 98.17 130.7 656.3
EBIT 1 30.48 84.66 117.7 638.5
Net income 1 19.1 24.3 16.92 351.5
Net Debt 1 59.88 1,372 640.6 1,347
Reference price 2 210.00 161.00 365.90 1,007.90
Nbr of stocks (in thousands) 10,331 10,331 10,331 10,331
Announcement Date 6/28/23 8/31/24 9/2/25 7/22/26
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 96.01M
15.98x5.02x13.5x3.17% 45.46B
8.79x1.51x7.72x4.01% 30.92B
20.26x4.18x17.08x1.23% 29.81B
5.6x0.6x1.24x8.99% 26.76B
14.34x3.11x14.91x2.45% 25.46B
9.15x2.36x7.27x3.81% 21.57B
14.86x6.78x18.19x1.44% 20.83B
10.32x1.65x14.37x3.64% 18.93B
Average 12.41x 3.15x 11.79x 3.59% 24.43B
Weighted average by Cap. 12.83x 3.27x 11.75x 3.59%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 543543 Stock
  4. Valuation B-Right Realestate Limited