Company Valuation: Rajvi Logitrade Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 5.75 6.03 6.03 8.87 11.29 82.61
Change - 4.87% 0% 47.1% 27.28% 631.72%
Enterprise Value (EV) 1 11.13 14.05 9.145 5.738 108.7 141.5
Change - 26.25% -34.9% -37.26% 1,794.25% 30.15%
P/E -8.18x 2.3x 3.36x 1.15x 1.03x 1.82x
PBR -1.04x -2.07x -5.4x 0.31x 0.29x 0.77x
PEG - -0x -0.1x 0x 0x -0.1x
Capitalization / Revenue - 65,754x 37,369x 28,693x 26,226x 85,223x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -15.8x 5.36x 3.99x 0.56x 5.64x 2.61x
EV / FCF -20.2x -3.88x 2.01x -0.34x -1.07x -22.1x
FCF Yield -4.96% -25.8% 49.7% -293% -93.6% -4.53%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.7031 2.622 1.793 7.693 10.94 7.164
Distribution rate - - - - - -
Net sales - 91.7 161.4 309.1 430.5 969.4
EBITDA - - - - 20.21 60.6
EBIT 1 -0.7031 2.622 2.293 10.19 19.26 54.23
Net income 1 -0.7031 2.622 1.793 7.693 10.94 28.65
Net Debt 1 5.377 8.017 3.115 -3.132 97.4 58.85
Reference price 2 5.75 6.03 6.03 8.87 11.29 13.06
Nbr of stocks (in thousands) 1,000 1,000 1,000 1,000 1,000 6,326
Announcement Date 9/8/21 9/7/22 9/9/23 9/7/24 9/7/25 8/20/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.88M
7.03x0.16x1.8x-.--% 9.11B
18.95x7.51x16x3.79% 3.62B
74.92x2.43x32.97x-.--% 3.44B
26.95x0.8x5.14x-.--% 2.37B
16.01x0.36x9.65x3.27% 1.07B
12.17x - - 2.56% 867M
-19.75x - - - 788M
Average 19.47x 2.25x 13.11x 1.6% 2.66B
Weighted average by Cap. 21.94x 2.00x 10.72x 0.95%

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. SURYAKR6 Stock
  4. Valuation Rajvi Logitrade Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!