Company Valuation: Lead Reclaim and Rubber Products Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025
Market Cap 1 222.8 238.6 411.1
Change - 7.08% 72.31%
Enterprise Value (EV) 1 230.9 267.8 451.8
Change - 15.97% 68.72%
P/E 14.5x 65x 29.7x
PBR 2.06x 2.13x 2.41x
PEG 1.82x -0.9x 0x
Capitalization / Revenue 2.54x 1.62x 1.32x
EV / Revenue 2.64x 1.81x 1.45x
EV / EBITDA 20.4x 16.2x 12.2x
EV / EBIT 31.2x 25.5x 18.1x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 2.09 0.5 1.887
Distribution rate - - -
Net sales 1 87.6 147.7 311.2
EBITDA 1 11.3 16.5 37
EBIT 1 7.4 10.5 25
Net income 1 8.3 3.7 14.6
Net Debt 1 8.1 29.2 40.7
Reference price 2 30.35 32.50 56.00
Nbr of stocks (in thousands) 7,342 7,342 7,342
Announcement Date 5/30/23 9/3/24 9/6/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.09M
14.07x1.05x5.65x3.38% 31.08B
13.78x1x5.6x3.97% 26.61B
9.82x1.24x6.07x2.92% 7.55B
10.21x1.03x6.02x2.78% 6.38B
9.67x - - 3.15% 6.34B
16.46x - - 3.55% 4.29B
9.28x0.93x4.29x3.43% 4.05B
10.21x0.66x5.16x3.99% 3.7B
34.12x1.83x10.37x2% 2.39B
Average 14.18x 1.11x 6.17x 3.24% 9.24B
Weighted average by Cap. 13.34x 1.05x 5.75x 3.45%

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. LRRPL Stock
  4. Valuation Lead Reclaim and Rubber Products Limited