Company Valuation: Ram Ratna Wires Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,762 4,349 6,956 11,255 23,941 26,969
Change - 146.82% 59.94% 61.8% 112.71% 12.64%
Enterprise Value (EV) 1 5,334 6,899 9,485 13,355 26,974 33,640
Change - 29.34% 37.49% 40.79% 101.98% 24.71%
P/E 11.8x 8.33x 15.5x 21.5x 36.1x 25.2x
PBR 0.88x 1.6x 2.23x 2.74x 4.95x 4.65x
PEG - 0x -1.1x 1.3x 1.4x 0.5x
Capitalization / Revenue 0.12x 0.19x 0.26x 0.38x 0.65x 0.52x
EV / Revenue 0.35x 0.3x 0.36x 0.45x 0.74x 0.65x
EV / EBITDA 8.85x 6.32x 8.78x 11.3x 17.4x 12.9x
EV / EBIT 12.4x 7.5x 10.5x 13.4x 20.1x 14.9x
EV / FCF -7.63x 8.29x -435x -34.3x -47.1x -9.36x
FCF Yield -13.1% 12.1% -0.23% -2.91% -2.12% -10.7%
Dividend per Share 2 0.25 1.25 1.25 1.25 1.25 2.5
Rate of return 1.25% 2.53% 1.58% 0.98% 0.46% 0.87%
EPS 2 1.692 5.93 5.1 5.939 7.52 11.46
Distribution rate 14.8% 21.1% 24.5% 21% 16.6% 21.8%
Net sales 1 15,156 22,824 26,396 29,765 36,671 51,591
EBITDA 1 602.5 1,092 1,080 1,184 1,552 2,605
EBIT 1 431.3 919.7 901 995.6 1,345 2,253
Net income 1 149 521.9 448.9 522.6 701.5 1,071
Net Debt 1 3,572 2,549 2,529 2,099 3,033 6,671
Reference price 2 20.02 49.42 79.05 127.90 271.80 288.90
Nbr of stocks (in thousands) 88,000 88,000 88,000 88,000 88,084 93,349
Announcement Date 8/23/21 8/29/22 8/18/23 8/9/24 8/4/25 7/11/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 520M
25.12x2.98x16.27x2.04% 236B
13.71x1.55x7.31x3.69% 184B
23.76x3.09x14.15x2.04% 144B
31.16x4.29x18.42x1.33% 127B
29.83x3.73x17.25x1.49% 88.81B
33.16x5.35x18.61x1.36% 90.7B
25.93x3.67x18.34x1.12% 85.9B
27.54x3.46x18.6x1.24% 79.63B
27.46x4.58x18.24x0.15% 68.05B
Average 26.41x 3.63x 16.36x 1.61% 110.45B
Weighted average by Cap. 25.15x 3.35x 15.47x 1.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ram Ratna Wires Limited

Historical PBR trend

Valuation ratios - PBR - Ram Ratna Wires Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ram Ratna Wires Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ram Ratna Wires Limited

  1. Stock Market
  2. Stocks
  3. 522281 Stock
  4. Valuation Ram Ratna Wires Limited