Valuation Redington Limited

Stocks

Market Closed - NSE India S.E. 07:05:09 2026-10-15 EDT			5-day change	1st Jan Change
392.10 ^INR	-2.37%		+1.06%	+43.97%

10-01	OPSWAT Signs Distribution Deal With Redington Limited To Scale Critical Infrastructure Protection Across The Middle East, Türkiye, Africa And The Commonwealth Of Independent States	CI
09-10	Siemens Ag and Redington Limited Collaborate for Distribution of Siemens Digital Industries Software in Africa	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	113,272	130,247	162,961	189,932	156,316	313,961	-	-
Change	-	14.99%	25.12%	16.55%	-17.7%	100.85%	-	-
Enterprise Value (EV) ¹	84,987	142,014	176,422	204,202	173,517	334,608	334,919	333,417
Change	-	67.1%	24.23%	15.75%	-15.03%	92.84%	0.09%	-0.45%
P/E	8.84x	9.36x	13.4x	11.8x	10.5x	15.1x	13x	11.3x
PBR	1.96x	1.88x	2.16x	2.18x	1.54x	2.71x	2.35x	1.99x
PEG	-	1.08x	-1.1x	0.4x	-1.47x	0.4x	0.8x	0.7x
Capitalization / Revenue	0.18x	0.16x	0.18x	0.19x	0.13x	0.21x	0.18x	0.17x
EV / Revenue	0.14x	0.18x	0.2x	0.21x	0.15x	0.22x	0.2x	0.18x
EV / EBITDA	4.74x	6.7x	9.4x	10.1x	7.78x	11x	9.19x	7.97x
EV / EBIT	5.15x	7.23x	10.4x	11.3x	8.58x	11.8x	9.94x	8.45x
EV / FCF	9.84x	-4.18x	18.4x	158x	355x	91.7x	33.7x	27.2x
FCF Yield	10.2%	-23.9%	5.43%	0.63%	0.28%	1.09%	2.97%	3.67%
Dividend per Share ²	6.6	7.2	6.2	6.8	6	7.267	8.267	8.85
Rate of return	4.55%	4.32%	2.97%	2.8%	3%	1.81%	2.06%	2.2%
EPS ²	16.39	17.81	15.59	20.53	19.06	26.57	30.88	35.62
Distribution rate	40.3%	40.4%	39.8%	33.1%	31.5%	27.4%	26.8%	24.8%
Net sales ¹	626,440	793,768	893,457	993,336	1,191,624	1,489,253	1,707,052	1,901,950
EBITDA ¹	17,917	21,188	18,772	20,288	22,294	30,478	36,449	41,821
EBIT ¹	16,504	19,634	16,961	18,112	20,230	28,391	33,697	39,452
Net income ¹	12,799	13,926	12,186	16,048	14,902	20,610	24,083	27,926
Net Debt ¹	-28,285	11,767	13,461	14,270	17,201	20,647	20,958	19,456
Reference price ²	144.95	166.65	208.45	242.95	199.95	401.60	401.60	401.60
Nbr of stocks (in thousands)	781,457	781,561	781,774	781,774	781,774	781,774	-	-
Announcement Date	5/21/22	5/16/23	5/15/24	5/19/25	5/13/26	-	-	-

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.($)
REDINGTON LIMITED	15.12x	0.22x	10.98x	1.81%	3.3B
DELL TECHNOLOGIES INC.	20.77x	1.76x	13.86x	0.5%	323B
SANDISK CORPORATION	6.46x	3.48x	4.31x	-.--%	205B
SEAGATE TECHNOLOGY HOLDINGS PLC	20.67x	8.29x	14.77x	0.42%	162B
WESTERN DIGITAL CORPORATION	18.62x	6.82x	13.06x	0.16%	136B
HEWLETT PACKARD ENTERPRISE COMPANY	22.34x	2.09x	10.72x	0.9%	83.78B
EVERPURE, INC.	145.13x	9.01x	39.71x	-.--%	47.15B
LENOVO GROUP LIMITED	17.31x	0.42x	7.61x	1.88%	48.05B
NETAPP, INC.	28.53x	5.15x	15.58x	0.95%	43.64B
ASIA VITAL COMPONENTS CO., LTD.	31.88x	5.6x	19.07x	1.32%	40.42B
Average	32.68x	4.29x	14.97x	0.79%	109.33B
Weighted average by Cap.	23.83x	4.24x	12.95x	0.47%