Company Valuation: Raymond Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 56,897 81,356 120,385 93,368 21,420 41,718 - -
Change - 42.99% 47.97% -22.44% -77.06% 94.76% - -
Enterprise Value (EV) 56,897 57,865 138,660 93,368 21,420 41,718 41,718 41,718
Change - 1.7% 139.63% -32.66% -77.06% 94.76% 0% 0%
P/E - 15.4x 7.35x 1.22x - 39.7x 27.6x 24.5x
PBR - 2.81x 2.61x - 0.69x 1.27x 1.19x 1.11x
PEG - - 0x 0x - - 0.6x 1.9x
Capitalization / Revenue - 0.99x 1.33x - 0.97x 1.64x 1.46x 1.3x
EV / Revenue - 0x 0x - 0x 1.64x 1.46x 1.3x
EV / EBITDA - 0x 0x - 0x 13.7x 11x 9.67x
EV / EBIT - 0x 0x - 0x 15.1x 11.4x 10.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 3 3 - - - - -
Rate of return - 0.25% 0.17% - - - - -
EPS 2 - 79.45 246.1 1,146 - 15.8 22.7 25.6
Distribution rate - 3.78% 1.22% - - - - -
Net sales 1 - 82,147 90,195 - 22,121 25,397 28,594 32,207
EBITDA 1 - 11,994 13,091 - 2,349 3,039 3,794 4,316
EBIT 1 - 9,641 10,254 - 1,828 2,767 3,658 4,040
Net income 1 2,604 5,289 16,378 76,314 53,413 1,049 1,514 1,703
Net Debt - -23,491 18,275 - - - - -
Reference price 2 854.65 1,222.05 1,808.30 1,402.95 321.85 626.85 626.85 626.85
Nbr of stocks (in thousands) 66,574 66,574 66,574 66,551 66,551 66,551 - -
Announcement Date 5/16/22 5/9/23 5/3/24 5/12/25 5/5/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 436M
35.77x4.97x23.84x0.52% 4.04B
14.26x1.69x7.16x3.22% 2.11B
102.38x2.1x26.31x - 1.9B
23.62x1.43x12.36x0.71% 1.49B
7.21x0.74x7.19x3.36% 1.28B
25.6x - - 1.23% 1.28B
Average 34.81x 2.18x 15.37x 1.81% 1.79B
Weighted average by Cap. 36.90x 2.84x 17.48x 1.55%

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. RAYMOND Stock
  4. Valuation Raymond Limited