|
Market Closed -
NSE India S.E.
07:05:10 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 350.55 INR | +0.70% |
|
+4.94% | +28.71% |
| 07-30 | Redington Limited, Q1 2027 Earnings Call, Jul 30, 2026 | |
| 07-29 | Redington Limited Appoints Ajay Rotti Jayathirtha as A Non-Executive Independent Director | CI |
Company Valuation: Redington Limited
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 | 274,051 | - | - |
| Change | - | 14.99% | 25.12% | 16.55% | -17.7% | 75.32% | - | - |
| Enterprise Value (EV) 1 | 84,987 | 142,014 | 176,422 | 204,202 | 173,517 | 292,575 | 291,723 | 289,890 |
| Change | - | 67.1% | 24.23% | 15.75% | -15.03% | 68.61% | -0.29% | -0.63% |
| P/E | 8.84x | 9.36x | 13.4x | 11.8x | 10.5x | 13.4x | 11.7x | 10x |
| PBR | 1.96x | 1.88x | 2.16x | 2.18x | 1.54x | 2.32x | 2.02x | 1.75x |
| PEG | - | 1.08x | -1.1x | 0.4x | -1.47x | 0.4x | 0.8x | 0.6x |
| Capitalization / Revenue | 0.18x | 0.16x | 0.18x | 0.19x | 0.13x | 0.19x | 0.17x | 0.15x |
| EV / Revenue | 0.14x | 0.18x | 0.2x | 0.21x | 0.15x | 0.2x | 0.18x | 0.16x |
| EV / EBITDA | 4.74x | 6.7x | 9.4x | 10.1x | 7.78x | 9.64x | 8.43x | 7.29x |
| EV / EBIT | 5.15x | 7.23x | 10.4x | 11.3x | 8.58x | 10.3x | 9.01x | 7.73x |
| EV / FCF | 9.84x | -4.18x | 18.4x | 158x | 355x | 39.3x | 25.1x | 23.5x |
| FCF Yield | 10.2% | -23.9% | 5.43% | 0.63% | 0.28% | 2.55% | 3.98% | 4.26% |
| Dividend per Share 2 | 6.6 | 7.2 | 6.2 | 6.8 | 6 | 6.75 | 7.75 | 8.85 |
| Rate of return | 4.55% | 4.32% | 2.97% | 2.8% | 3% | 1.93% | 2.21% | 2.52% |
| EPS 2 | 16.39 | 17.81 | 15.59 | 20.53 | 19.06 | 26.17 | 29.9 | 34.93 |
| Distribution rate | 40.3% | 40.4% | 39.8% | 33.1% | 31.5% | 25.8% | 25.9% | 25.3% |
| Net sales 1 | 626,440 | 793,768 | 893,457 | 993,336 | 1,191,624 | 1,461,140 | 1,607,671 | 1,785,208 |
| EBITDA 1 | 17,917 | 21,188 | 18,772 | 20,288 | 22,294 | 30,346 | 34,595 | 39,756 |
| EBIT 1 | 16,504 | 19,634 | 16,961 | 18,112 | 20,230 | 28,273 | 32,388 | 37,478 |
| Net income 1 | 12,799 | 13,926 | 12,186 | 16,048 | 14,902 | 20,453 | 23,377 | 27,314 |
| Net Debt 1 | -28,285 | 11,767 | 13,461 | 14,270 | 17,201 | 18,524 | 17,672 | 15,839 |
| Reference price 2 | 144.95 | 166.65 | 208.45 | 242.95 | 199.95 | 350.55 | 350.55 | 350.55 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.4x | 0.2x | 9.64x | 1.93% | 2.86B | |
| 25.68x | 1.76x | 16.25x | 0.57% | 286B | |
| 24.76x | 9.99x | 17.99x | 0.35% | 193B | |
| 23.86x | 1.89x | 9.9x | 1.06% | 70.78B | |
| 16.19x | 0.41x | 7.46x | 1.98% | 47.12B | |
| 38.54x | 23.61x | 29.24x | 1.15% | 40.06B | |
| 28.97x | 4.85x | 16.82x | 1.28% | 35.32B | |
| 13.11x | 0.56x | 6.87x | 4.04% | 27.17B | |
| 11.78x | 0.62x | 9.27x | 5.64% | 21.48B | |
| 15.75x | 0.3x | 8.77x | 0.77% | 20B | |
| Average | 21.20x | 4.42x | 13.22x | 1.88% | 74.31B | |
| Weighted average by Cap. | 24.34x | 5.02x | 15.50x | 1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- REDINGTON Stock
- Valuation Redington Limited
Select your edition
All financial news and data tailored to specific country editions
