Company Valuation: Rich Universe Network Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 29.01 43.95 73.11 28.94 132.9 85.87
Change - 51.5% 66.34% -60.42% 359.4% -35.41%
Enterprise Value (EV) 1 69.03 85.4 114.9 69 173.2 101.2
Change - 23.72% 34.52% -39.93% 150.96% -41.57%
P/E -5.46x 14.1x 144x 399x -151x -29.3x
PBR 0.41x 0.6x 0.99x 0.39x 1.8x 1.21x
PEG - -0x -1.7x -4.7x 0x -0x
Capitalization / Revenue 3.59x 0.2x 0.89x 9.74x 88.3x 342x
EV / Revenue 8.54x 0.39x 1.39x 23.2x 115x 403x
EV / EBITDA -13x - - - - -
EV / EBIT -13x 23.1x 177x 2,442x -197x -34.7x
EV / FCF 31.6x -38.1x -349x 40.8x 821x -212x
FCF Yield 3.17% -2.62% -0.29% 2.45% 0.12% -0.47%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.7323 0.4295 0.07 0.01 -0.1212 -0.4043
Distribution rate - - - - - -
Net sales 1 8.085 219.3 82.37 2.972 1.506 0.2513
EBITDA 1 -5.301 - - - - -
EBIT 1 -5.305 3.692 0.6483 0.0283 -0.8776 -2.918
Net income 1 -5.311 3.115 0.5226 0.0808 -0.8788 -2.932
Net Debt 1 40.01 41.45 41.76 40.06 40.23 15.31
Reference price 2 4.00 6.06 10.08 3.99 18.33 11.84
Nbr of stocks (in thousands) 7,253 7,253 7,253 7,253 7,253 7,253
Announcement Date 9/3/20 9/7/21 8/29/22 8/30/23 8/23/24 8/21/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 796K
20.78x5.91x12.66x2.01% 177B
14.93x3.61x - 2.37% 164B
17.07x7.54x - 1.47% 107B
25.05x13.12x22.51x3.89% 82.45B
13.68x5.27x - 1.91% 50.29B
12.13x1.84x5.64x1.22% 48.33B
5.54x5.46x4x3.38% 38.18B
14.33x5.24x16.32x1.84% 33.39B
Average 15.44x 6.00x 12.22x 2.26% 77.73B
Weighted average by Cap. 17.10x 6.09x 13.36x 2.24%

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. 530271 Stock
  4. Valuation Rich Universe Network Limited