Company Valuation: Responsive Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 21,315 44,112 47,931 32,641 74,051 50,389
Change - 106.96% 8.66% -31.9% 126.86% -31.95%
Enterprise Value (EV) 1 22,502 45,625 49,866 34,843 75,925 52,762
Change - 102.76% 9.3% -30.13% 117.91% -30.51%
P/E 88.3x 109x 67,530x 136x 45.9x 25.3x
PBR 2.26x 4.56x 4.95x 3.25x 6.51x 3.75x
PEG - 1.6x -676.5x 0x 0x 1.1x
Capitalization / Revenue 4x 5.84x 4.34x 3.35x 6.81x 3.55x
EV / Revenue 4.22x 6.04x 4.51x 3.57x 6.98x 3.72x
EV / EBITDA 22.6x 35.5x 42.2x 31.4x 31.4x 18.1x
EV / EBIT 105x 71.1x 389x 81.8x 41.7x 23.4x
EV / FCF 32.1x -15.1x -93.2x -75.6x -217x -73.3x
FCF Yield 3.12% -6.61% -1.07% -1.32% -0.46% -1.36%
Dividend per Share 2 0.1 0.1 0.1 0.1 0.1 0.1
Rate of return 0.12% 0.06% 0.05% 0.08% 0.04% 0.05%
EPS 2 0.92 1.536 0.002704 0.9158 6.049 7.459
Distribution rate 10.9% 6.51% 3,698% 10.9% 1.65% 1.34%
Net sales 1 5,331 7,557 11,047 9,752 10,870 14,181
EBITDA 1 993.9 1,286 1,181 1,110 2,418 2,919
EBIT 1 214.7 642.1 128.1 426 1,822 2,255
Net income 1 241.8 403.3 0.71 240.4 1,613 1,989
Net Debt 1 1,188 1,512 1,935 2,202 1,874 2,373
Reference price 2 81.20 168.05 182.60 124.35 277.75 189.00
Nbr of stocks (in thousands) 262,495 262,495 262,494 262,494 266,609 266,609
Announcement Date 11/27/20 9/8/21 9/8/22 8/23/23 8/21/24 8/26/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 484M
18.64x1.58x11.74x0.8% 15.54B
15.24x - - 0.36% 1.95B
16.76x1.05x8.1x2.94% 1.51B
21.81x - - 2.99% 566M
Average 18.11x 1.31x 9.92x 1.77% 4.01B
Weighted average by Cap. 18.24x 1.53x 11.42x 0.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. RESPONIND Stock
  4. Valuation Responsive Industries Limited