Valuation PDS Limited

Stocks

End-of-day quote NSE India S.E. 2026-10-01			5-day change	1st Jan Change
347.55 ^INR	-1.35%		-3.36%	-6.94%

09-20	Bhawnish Suri and Ramma Sahni completed the acquisition of 49% stake in DBS Lifestyle LLP from PDS Limited.	CI
08-19	Bhawnish Suri and Ramma Sahni agreed to acquire 49% stake in DBS Lifestyle LLP from PDS Limited for INR 91.7 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	45,504	43,488	62,443	61,615	36,950	49,081	-	-
Change	-	-4.43%	43.59%	-1.33%	-40.03%	32.83%	-	-
Enterprise Value (EV)	45,089	43,488	65,031	61,615	36,950	49,081	49,081	49,081
Change	-	-3.55%	49.54%	-5.25%	-40.03%	32.83%	0%	0%
P/E	18.5x	16.7x	44x	38.7x	33.2x	37.4x	30.8x	22.7x
PBR	4.86x	-	5.35x	3.73x	-	2.64x	2.48x	2.3x
PEG	-	2.93x	-1x	8.17x	-1.1x	2.1x	1.4x	0.6x
Capitalization / Revenue	0.52x	0.41x	0.6x	0.49x	0.28x	0.34x	0.32x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.34x	0.32x	0.29x
EV / EBITDA	0x	0x	0x	0x	0x	10.5x	9.15x	7.86x
EV / EBIT	0x	0x	0x	0x	-	15.6x	13x	10.6x
EV / FCF	0x	0x	0x	-0x	0x	43.4x	32.7x	16.1x
FCF Yield	7.87%	11.7%	0.44%	-2.07%	20.2%	2.3%	3.06%	6.21%
Dividend per Share ²	4.77	2.6	4.75	1.7	1.65	2.5	3	4.1
Rate of return	1.37%	0.78%	1%	0.39%	0.63%	0.72%	0.86%	1.18%
EPS ²	18.86	19.93	10.77	11.28	7.87	9.3	11.3	15.3
Distribution rate	25.3%	13%	44.1%	15.1%	21%	26.9%	26.5%	26.8%
Net sales ¹	88,282	105,770	103,726	125,780	131,101	145,237	153,435	168,900
EBITDA ¹	3,226	4,592	3,920	4,571	3,850	4,691	5,365	6,248
EBIT ¹	2,526	3,790	2,985	3,464	-	3,149	3,769	4,614
Net income ¹	2,484	2,650	1,442	1,569	1,117	1,310	1,592	2,163
Net Debt	-415	-	2,588	-	-	-	-	-
Reference price ²	349.40	332.15	473.40	436.00	261.65	347.55	347.55	347.55
Nbr of stocks (in thousands)	130,234	130,928	131,903	141,318	141,219	141,219	-	-
Announcement Date	5/16/22	5/11/23	5/14/24	5/15/25	5/15/26	-	-	-

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.($)
PDS LIMITED	37.88x	-	-	0.71%	519M
LVMH	17.54x	2.65x	8.76x	3.35%	218B
HERMÈS INTERNATIONAL	30.32x	7.55x	16.66x	1.49%	159B
COMPAGNIE FINANCIERE RICHEMONT	25.23x	4.05x	14.26x	2.28%	126B
TITAN COMPANY LIMITED	63.96x	4.56x	42.56x	0.4%	42.5B
ANTA SPORTS PRODUCTS LIMITED	11.58x	1.75x	6.02x	3.99%	26.28B
RALPH LAUREN CORPORATION	19.21x	2.52x	12.8x	1.09%	21.16B
MONCLER S.P.A.	18.9x	3.61x	8.91x	3.09%	13.79B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.43x	1.18x	7.68x	7.01%	13.78B
Average	26.12x	3.48x	14.71x	2.6%	69.07B
Weighted average by Cap.	25.24x	4.27x	14.21x	2.48%