Valuation PDS Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:02:22 2026-09-18 EDT			5-day change	1st Jan Change
350.90 ^INR	+1.58%		+0.86%	-5.96%

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
08-10	PDS Limited, Q1 2027 Earnings Call, Aug 10, 2026

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	49,589	-	-
Change	-	-4.43%	43.59%	-1.33%	-40.03%	34.21%	-	-
Enterprise Value (EV)	45,089	43,488	65,031	61,615	36,950	49,589	49,589	49,589
Change	-	-3.55%	49.54%	-5.25%	-40.03%	34.21%	0%	0%
P/E	18.5x	16.7x	44x	38.7x	33.2x	37.8x	31.1x	23x
PBR	4.86x	-	5.35x	3.73x	-	2.67x	2.51x	2.32x
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	10.6x	9.24x	7.94x
EV / EBIT	0x	0x	0x	0x	-	15.7x	13.2x	10.7x
EV / FCF	0x	0x	0x	-0x	0x	43.8x	33x	16.3x
FCF Yield	7.87%	11.7%	0.44%	-2.07%	20.2%	2.28%	3.03%	6.14%
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%	0.71%	0.85%	1.17%
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	351.15	351.15	351.15
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.($)
LVMH	18.42x	2.81x	9.29x	3.17%	233B
RALPH LAUREN CORPORATION	18.02x	2.38x	12.03x	1.16%	19.85B
MONCLER S.P.A.	18.47x	3.54x	8.73x	3.16%	13.74B
LULULEMON ATHLETICA INC.	10.32x	0.89x	4.56x	-.--%	11B
GILDAN ACTIVEWEAR INC.	16.99x	1.99x	7.82x	2.2%	8.57B
LEVI STRAUSS & CO.	12.89x	1.31x	8.6x	3.01%	7.64B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	9.51x	1.23x	5.37x	8.21%	6.04B
Average	14.95x	2.02x	8.06x	2.99%	42.89B
Weighted average by Cap.	17.74x	2.65x	9.14x	2.99%