Valuation REC Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:10 2026-06-29 EDT			5-day change	1st Jan Change
364.95 ^INR	+0.08%		-1.32%	+2.28%

06-29	India's Power Finance Corp falls after approval of merger with REC	RE
06-25	India new issue-REC accepts bids for multiple-tenor bonds, bankers say	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	960,995	-	-
Change	-	-6.18%	25.1%	290.65%	-4.83%	-14.97%	-	-
Enterprise Value (EV)	259,010	243,014	304,006	1,187,584	1,130,180	960,995	960,995	960,995
Change	-	-6.18%	25.1%	290.65%	-4.83%	-14.97%	0%	0%
P/E	3.1x	2.42x	2.76x	8.49x	7.21x	4.94x	5.69x	5.27x
PBR	0.6x	0.48x	0.53x	1.73x	1.58x	0.95x	1x	0.89x
PEG	-	0.1x	0.28x	0.3x	0.6x	1.36x	2.79x	0.65x
Capitalization / Revenue	1.86x	1.41x	1.96x	6.88x	5.26x	3.5x	4.04x	3.71x
EV / Revenue	0x	0x	0x	0x	0x	4.32x	4.04x	3.71x
EV / EBITDA	-	-	-	-	-	4.47x	4.98x	4.56x
EV / EBIT	0x	0x	0x	0x	0x	4.59x	4.32x	3.95x
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%	5.47%	5.97%
EPS ²	31.76	38.15	41.86	53.11	59.55	61.71	64.1	69.26
Distribution rate	26%	30.1%	30.1%	30.1%	30.2%	30.1%	31.1%	31.5%
Net sales ¹	139,214	171,775	155,151	172,649	214,830	229,459	237,720	258,783
EBITDA ¹	-	-	-	-	-	209,410	192,936	210,857
EBIT ¹	131,758	158,982	138,537	165,888	205,310	209,144	222,481	243,185
Net income ¹	83,618	100,459	110,546	140,192	157,130	162,823	168,881	182,603
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	98.36	92.29	115.45	451.00	429.20	364.95	364.95	364.95
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	5.81x	-	-	5.27%	10.18B
FEDERAL NATIONAL MORTGAGE ASSOCIATION	688x	-	-	-.--%	39.48B
FEDERAL HOME LOAN MORTGAGE CORPORATION	617x	-	-	-.--%	19.88B
POWER FINANCE CORPORATION LIMITED	7.73x	-	-	3.9%	15.14B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	15.55x	-	-	3.16%	12.71B
MITSUBISHI HC CAPITAL INC.	11.34x	4.02x	13.9x	3.48%	11.63B
ELEMENT FLEET MANAGEMENT CORP.	17.03x	-	-	2.4%	8.26B
L&T FINANCE LIMITED	19.69x	14.91x	68.97x	1.15%	7.91B
CHAILEASE HOLDING COMPANY LIMITED	9.28x	8.75x	19.9x	5.11%	6.09B
Average	154.60x	9.23x	34.26x	2.72%	14.59B
Weighted average by Cap.	306.87x	8.51x	32.33x	1.93%