Company Valuation: Reliance Infrastructure Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 9,202 29,562 50,646 107,032 102,303 27,462
Change - 221.26% 71.32% 111.33% -4.42% -73.16%
Enterprise Value (EV) 1 138,998 144,283 146,722 171,929 136,073 52,490
Change - 3.8% 1.69% 17.18% -20.86% -61.43%
P/E -1.73x -3.16x -1.28x -6.34x 2.14x 0.94x
PBR 0.1x 0.24x 0.54x 1.22x 0.71x 0.15x
PEG - -0x -0x 0.1x -0x -0x
Capitalization / Revenue 0.06x 0.16x 0.25x 0.49x 0.43x 0.13x
EV / Revenue 0.83x 0.78x 0.71x 0.78x 0.58x 0.26x
EV / EBITDA 4.56x 4.38x 5.01x 4.29x 2.49x 1.81x
EV / EBIT 8.09x 7.12x 9.8x 6.79x 3.34x 3.57x
EV / FCF 7.8x 4.78x 3.31x 6.23x 1.97x 3.12x
FCF Yield 12.8% 20.9% 30.2% 16% 50.7% 32%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -20.24 -35.68 -113 -42.66 120.7 71.41
Distribution rate - - - - - -
Net sales 1 167,046 184,111 206,464 220,669 235,919 204,405
EBITDA 1 30,513 32,919 29,267 40,110 54,673 29,061
EBIT 1 17,171 20,273 14,977 25,306 40,685 14,688
Net income 1 -5,323 -9,384 -32,212 -16,087 49,375 29,002
Net Debt 1 129,796 114,720 96,076 64,897 33,770 25,027
Reference price 2 35.05 112.60 144.15 270.50 258.55 67.28
Nbr of stocks (in thousands) 262,540 262,540 351,340 395,681 395,681 408,181
Announcement Date 8/23/21 6/10/22 7/6/23 7/12/24 7/16/25 7/23/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 217M
27.19x4.5x32.86x0.24% 220B
20.07x9.05x15.95x3.03% 172B
20.92x4.36x11.9x3.34% 158B
20.28x11.32x14.82x3.45% 109B
21.17x5.98x13.13x3.24% 108B
12.6x1.86x6.58x5.62% 102B
20.56x3.24x13.45x0.67% 95.93B
18.56x5.65x11.37x3.47% 97.77B
20.36x5.15x12.52x2.93% 69.35B
Average 20.19x 5.68x 14.73x 2.89% 113.29B
Weighted average by Cap. 20.95x 5.76x 16.63x 2.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Reliance Infrastructure Limited

Historical PBR trend

Valuation ratios - PBR - Reliance Infrastructure Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Reliance Infrastructure Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Reliance Infrastructure Limited

  1. Stock Market
  2. Stocks
  3. RELINFRA Stock
  4. Valuation Reliance Infrastructure Limited