Valuation Ras Resorts and Apart Hotels Limited

Stocks

Market Closed - Bombay S.E. 06:02:23 2026-10-16 EDT			5-day change	1st Jan Change
53.95 ^INR	-4.34%		-0.42%	+31.71%

08-08	Ras Resorts and Apart Hotels Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-23	Ras Resorts & Apart Hotels Ltd Disrupts Operations of Silvassa Hotel Due to Flooding	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	90.11	122.1	110	156.9	185.2	146
Change	-	35.46%	-9.92%	42.67%	18.07%	-21.15%
Enterprise Value (EV) ¹	139.4	177.4	155.8	194.9	210	159.2
Change	-	27.23%	-12.16%	25.11%	7.73%	-24.21%
P/E	-22.8x	73x	-1,387x	85.7x	56.9x	27.9x
PBR	0.43x	0.58x	0.49x	0.8x	0.97x	0.74x
PEG	-	-1x	13x	-0x	0.7x	0.5x
Capitalization / Revenue	2.02x	1.56x	0.85x	1.2x	1.43x	1.12x
EV / Revenue	3.12x	2.26x	1.21x	1.49x	1.62x	1.22x
EV / EBITDA	28.9x	20.1x	16.1x	14.9x	16.3x	10.4x
EV / EBIT	-367x	42.7x	31.8x	25.6x	27.9x	15.6x
EV / FCF	185x	-17.2x	-23.5x	17.1x	19.7x	219x
FCF Yield	0.54%	-5.82%	-4.26%	5.84%	5.08%	0.46%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.9936	0.421	-0.02	0.4611	0.82	1.32
Distribution rate	-	-	-	-	-	-
Net sales ¹	44.64	78.33	128.7	131.2	129.7	130
EBITDA ¹	4.821	8.808	9.686	13.05	12.91	15.3
EBIT ¹	-0.3801	4.151	4.903	7.62	7.521	10.21
Net income ¹	-3.944	1.671	-0.0793	1.83	3.275	5.24
Net Debt ¹	49.3	55.3	45.84	38.04	24.77	13.12
Reference price ²	22.70	30.75	27.70	39.52	46.66	36.79
Nbr of stocks (in thousands)	3,970	3,970	3,970	3,970	3,970	3,970
Announcement Date	7/19/21	7/4/22	7/10/23	7/31/24	8/12/25	8/31/26

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.($)
RAS RESORTS AND APART HOTELS LIMITED	-	-	-	-	2.26M
MARRIOTT INTERNATIONAL, INC.	34.72x	4.27x	19.76x	0.74%	101B
HILTON WORLDWIDE HOLDINGS INC.	41.21x	6.95x	22.26x	0.18%	77.67B
ROYAL CARIBBEAN CRUISES LTD.	15.73x	4.91x	12.52x	2%	74.27B
CARNIVAL CORPORATION LTD.	11.79x	2.11x	8.17x	2.31%	34.83B
INTERCONTINENTAL HOTELS GROUP PLC	29.09x	10.99x	19.68x	1.23%	25.11B
HYATT HOTELS CORPORATION	52.37x	2.72x	16.57x	0.35%	15.94B
H WORLD GROUP LIMITED	17.8x	3.28x	9.32x	4.53%	14.67B
ACCOR	21x	2.42x	11.01x	3.1%	12.27B
THE INDIAN HOTELS COMPANY LIMITED	48.26x	9.59x	28.14x	0.44%	11.58B
Average	30.22x	5.25x	16.38x	1.65%	36.75B
Weighted average by Cap.	29.75x	5.22x	17.14x	1.26%