Company Valuation: Ramky Infrastructure Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 1,523 5,363 12,196 20,182 33,616 31,018
Change - 252.08% 127.42% 65.48% 66.57% -7.73%
Enterprise Value (EV) 1 24,113 26,354 30,700 28,707 41,113 36,051
Change - 9.29% 16.49% -6.49% 43.22% -12.31%
P/E -0.72x 27.4x 51.7x 1.77x 10.9x 15.7x
PBR 0.46x 1.58x 4.42x 1.43x 1.96x 1.63x
PEG - -0x 2.5x 0x -0.1x -0.4x
Capitalization / Revenue 0.11x 0.51x 0.84x 1.18x 1.56x 1.52x
EV / Revenue 1.74x 2.49x 2.1x 1.68x 1.9x 1.76x
EV / EBITDA -58x 25.5x 14.9x 8.06x 7.97x 10.5x
EV / EBIT -27.7x 36.9x 17.6x 9.12x 8.79x 12.3x
EV / FCF 77.2x -10.9x -67.3x -20x -9.59x 59.3x
FCF Yield 1.3% -9.19% -1.49% -5.01% -10.4% 1.69%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -29.43 2.827 3.41 164.8 44.48 28.54
Distribution rate - - - - - -
Net sales 1 13,871 10,563 14,587 17,051 21,605 20,445
EBITDA 1 -415.7 1,034 2,055 3,563 5,157 3,436
EBIT 1 -869.2 714.3 1,741 3,146 4,675 2,927
Net income 1 -1,981 195.6 236.2 11,406 3,078 1,975
Net Debt 1 22,590 20,991 18,504 8,526 7,497 5,033
Reference price 2 21.20 77.50 176.25 291.65 485.80 448.25
Nbr of stocks (in thousands) 71,848 69,198 69,198 69,198 69,198 69,198
Announcement Date 8/31/20 8/3/21 8/24/22 8/25/23 9/4/24 9/3/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 256M
52.99x2.43x23.19x0.07% 91.27B
12.44x1.07x5.83x4.7% 72.82B
27.08x2.07x20.37x1.13% 58.27B
31.82x3.99x21.65x0.21% 54.31B
51.97x4.18x26.57x1.71% 42.21B
29.09x0.71x11.86x2.13% 36.56B
23.84x0.49x7.69x2.47% 32.86B
22.43x1.53x14.09x0.21% 32.4B
5.38x0.33x5.06x5.36% 26.61B
Average 28.56x 1.87x 15.15x 2% 44.76B
Weighted average by Cap. 31.21x 2.04x 16.33x 1.8%

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. RAMKY Stock
  4. Valuation Ramky Infrastructure Limited