Valuation CRP Risk Management Limited

Stocks

Delayed Bombay S.E. 06:00:52 2025-04-15 EDT			5-day change	1st Jan Change
6.180 ^INR	+4.92%		-.--%	-

09-19	Crp Risk Management Limited Announces Resignation of Kinjal Darshit Parkhiya from Independent Director, Effective September 19, 2026	CI
05-28	CRP Risk Management Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	368.9	426.6	410.9	410.9	406.2	103.2
Change	-	15.64%	-3.69%	0%	-1.15%	-74.6%
Enterprise Value (EV) ¹	530.2	619.9	663.9	664.6	706.8	333.8
Change	-	16.91%	7.1%	0.11%	6.36%	-52.78%
P/E	-3.35x	53x	107x	859x	1,162x	-3,821x
PBR	0.64x	0.73x	0.7x	0.68x	0.67x	0.17x
PEG	-	-0x	-2.1x	-9.8x	-43.2x	35x
Capitalization / Revenue	0.65x	1.42x	1.25x	2.47x	3.11x	4.83x
EV / Revenue	0.93x	2.06x	2.03x	4x	5.42x	15.6x
EV / EBITDA	-4.39x	30.2x	19.6x	129x	74.4x	37.5x
EV / EBIT	-3.78x	45x	31.4x	738x	1,232x	-12,363x
EV / FCF	18x	-16.2x	-	-43.6x	-15.1x	5.28x
FCF Yield	5.57%	-6.18%	-	-2.29%	-6.63%	18.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.294	0.46	0.2202	0.0274	0.02	-0.001544
Distribution rate	-	-	-	-	-	-
Net sales ¹	570.4	301.2	327.5	166.3	130.5	21.34
EBITDA ¹	-120.8	20.55	33.82	5.132	9.502	8.902
EBIT ¹	-140.4	13.77	21.12	0.8999	0.5738	-0.027
Net income ¹	-110.1	8.084	3.851	0.4785	0.3622	-0.027
Net Debt ¹	161.3	193.2	253	253.7	300.6	230.6
Reference price ²	21.100	24.400	23.500	23.500	23.230	5.900
Nbr of stocks (in thousands)	17,485	17,485	17,485	17,485	17,485	17,485
Announcement Date	6/13/22	6/13/22	11/10/23	11/21/23	8/12/24	9/6/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CRP RISK MANAGEMENT LIMITED	-	-	-	-	1.14M
VISA, INC.	33.56x	17.29x	24.58x	0.64%	782B
CINTAS CORPORATION	40.59x	7.38x	26.18x	0.89%	88.84B
UNITED RENTALS, INC.	24.2x	4.84x	10.54x	0.67%	72.76B
PAYPAL HOLDINGS, INC.	11.48x	1.49x	7.36x	0.97%	48.35B
BLOCK, INC.	44x	1.69x	9.48x	-.--%	45.94B
NEBIUS GROUP	-71.76x	16.51x	40.04x	-.--%	41.56B
SUNBELT RENTALS HOLDINGS, INC.	21.68x	3.59x	8.51x	1.48%	34.2B
FISERV, INC.	47.87x	2.82x	6.7x	-.--%	31.06B
CORPAY, INC.	20.38x	6.21x	11.9x	-.--%	26.7B
Average	19.11x	6.87x	16.14x	0.52%	117.12B
Weighted average by Cap.	29.00x	13.44x	21.84x	0.62%