Valuation Rama Vision Limited

Stocks

Market Closed - Bombay S.E. 06:02:33 2026-10-01 EDT			5-day change	1st Jan Change
172.55 ^INR	-0.78%		+1.56%	+36.94%

08-12	Rama Vision Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-25	Rama Vision Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	70.18	175.5	340.5	750.7	832.4	1,205
Change	-	150%	94.06%	120.47%	10.89%	44.79%
Enterprise Value (EV) ¹	93.8	213.8	426.6	937.3	1,031	1,418
Change	-	127.98%	99.48%	119.73%	9.99%	37.53%
P/E	22.9x	12x	13.4x	21.8x	29.4x	20.4x
PBR	0.39x	0.91x	1.52x	2.72x	2.74x	3.31x
PEG	-	0x	0.2x	0.7x	-1.6x	0x
Capitalization / Revenue	0.13x	0.28x	0.42x	0.84x	0.73x	0.76x
EV / Revenue	0.17x	0.35x	0.52x	1.05x	0.91x	0.89x
EV / EBITDA	4.51x	8.18x	9.08x	14.5x	14.5x	11.9x
EV / EBIT	5.46x	9.59x	9.97x	16.3x	18.2x	13.6x
EV / FCF	2.26x	-15.1x	-11.2x	-5.12x	-49.9x	-87.2x
FCF Yield	44.2%	-6.62%	-8.92%	-19.5%	-2.01%	-1.15%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.3056	1.46	2.53	3.305	2.716	5.68
Distribution rate	-	-	-	-	-	-
Net sales ¹	550.4	617.4	818.6	895.7	1,139	1,588
EBITDA ¹	20.78	26.13	46.96	64.43	71	119.4
EBIT ¹	17.18	22.3	42.79	57.62	56.74	104
Net income ¹	3.064	14.64	25.4	33.86	28.32	59.25
Net Debt ¹	23.62	38.38	86.07	186.6	198.5	212.5
Reference price ²	7.00	17.50	33.96	72.00	79.84	115.60
Nbr of stocks (in thousands)	10,026	10,026	10,026	10,426	10,426	10,426
Announcement Date	9/3/21	9/2/22	8/25/23	8/27/24	9/1/25	9/1/26

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.($)
RAMA VISION LIMITED	-	-	-	-	18.69M
NINTENDO CO., LTD.	20.94x	3.11x	15.45x	2.82%	58.12B
BANDAI NAMCO HOLDINGS INC.	23.36x	2.23x	12.3x	1.86%	23.44B
HASBRO, INC.	15.41x	2.97x	10.1x	3.11%	12.69B
GAMES WORKSHOP GROUP PLC	28.01x	7.82x	17.12x	3.12%	7.36B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	17.33x	8.68x	14.34x	5.2%	7.18B
MATTEL, INC.	9.66x	1.05x	6.92x	-.--%	4.3B
ASMODEE	19.68x	1.99x	11.07x	1.54%	3.83B
TOMY COMPANY, LTD.	18.78x	1.04x	8.6x	1.8%	2.29B
BLOKS GROUP LIMITED	16.4x	2.89x	10.01x	1.28%	2.05B
Average	18.84x	3.53x	11.77x	2.3%	12.13B
Weighted average by Cap.	20.49x	3.39x	13.66x	2.64%