Valuation REC Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:09 2026-07-10 EDT			5-day change	1st Jan Change
351.95 ^INR	-0.01%		-3.61%	-1.36%

06-29	REC Limited Announces Executive Appointments, Effective June 28, 2026	CI
06-29	India's Power Finance Corp falls after approval of merger with REC	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	259,010	243,014	304,006	1,187,584	1,130,180	926,763	-	-
Change	-	-6.18%	25.1%	290.65%	-4.83%	-18%	-	-
Enterprise Value (EV)	259,010	243,014	304,006	1,187,584	1,130,180	926,763	926,763	926,763
Change	-	-6.18%	25.1%	290.65%	-4.83%	-18%	0%	0%
P/E	3.1x	2.42x	2.76x	8.49x	7.21x	4.94x	5.51x	5.09x
PBR	0.6x	0.48x	0.53x	1.73x	1.58x	0.95x	0.97x	0.85x
PEG	-	0.1x	0.28x	0.3x	0.6x	1.36x	3.23x	0.61x
Capitalization / Revenue	1.86x	1.41x	1.96x	6.88x	5.26x	3.5x	3.91x	3.57x
EV / Revenue	0x	0x	0x	0x	0x	4.17x	3.91x	3.57x
EV / EBITDA	-	-	-	-	-	4.31x	4.8x	4.4x
EV / EBIT	0x	0x	0x	0x	0x	4.42x	4.18x	3.81x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	8.25	11.48	12.6	16	18	18.55	19.96	21.78
Rate of return	8.39%	12.4%	10.9%	3.55%	4.19%	6.08%	5.67%	6.19%
EPS ²	31.76	38.15	41.86	53.11	59.55	61.71	63.89	69.18
Distribution rate	26%	30.1%	30.1%	30.1%	30.2%	30.1%	31.2%	31.5%
Net sales ¹	139,214	171,775	155,151	172,649	214,830	229,459	236,828	259,509
EBITDA ¹	-	-	-	-	-	209,410	192,936	210,857
EBIT ¹	131,758	158,982	138,537	165,888	205,310	209,144	221,680	243,095
Net income ¹	83,618	100,459	110,546	140,192	157,130	162,823	168,235	182,903
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	98.36	92.29	115.45	451.00	429.20	351.95	351.95	351.95
Nbr of stocks (in thousands)	2,633,224	2,633,224	2,633,224	2,633,224	2,633,224	2,633,224	-	-
Announcement Date	5/28/21	5/13/22	5/17/23	4/30/24	5/8/25	4/28/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
REC LIMITED	5.6x	-	-	5.46%	9.72B
FEDERAL NATIONAL MORTGAGE ASSOCIATION	633x	-	-	-.--%	36.33B
FEDERAL HOME LOAN MORTGAGE CORPORATION	592x	-	-	-.--%	19.07B
POWER FINANCE CORPORATION LIMITED	7.26x	-	-	4.16%	14.07B
MITSUBISHI HC CAPITAL INC.	11.86x	4.25x	14.99x	3.7%	12.13B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	15.24x	-	-	3.23%	12.32B
L&T FINANCE LIMITED	21.1x	15.49x	69.39x	1.08%	8.41B
ELEMENT FLEET MANAGEMENT CORP.	17.18x	-	-	2.38%	8.31B
CHAILEASE HOLDING COMPANY LIMITED	9.36x	9.19x	20.88x	5.08%	6.11B
Average	145.85x	9.64x	35.09x	2.79%	14.05B
Weighted average by Cap.	277.96x	8.93x	33.51x	2.02%