Company Valuation: Rir Power Electronics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 200.5 347.1 1,739 2,051 6,033 17,990
Change - 73.14% 401.07% 17.91% 194.23% 198.17%
Enterprise Value (EV) 1 254.5 373.9 2,023 2,362 6,087 18,158
Change - 46.91% 440.92% 16.76% 157.75% 198.31%
P/E 14.1x 26.1x 61.9x 34.6x 86.3x 245x
PBR 0.97x 1.57x 6.7x 6.29x 9.66x 15.7x
PEG - -4.07x 1x 0x 5.2x -45.91x
Capitalization / Revenue 0.6x 1.15x 4.11x 3.58x 9.04x 20.9x
EV / Revenue 0.76x 1.24x 4.78x 4.12x 9.12x 21.1x
EV / EBITDA 8.2x 13x 42.2x 29.5x 62x 167x
EV / EBIT 12.4x 20.6x 53.3x 34.3x 69.1x 178x
EV / FCF 10x 14.7x -7.39x -41.1x 649x -31.1x
FCF Yield 9.96% 6.82% -13.5% -2.43% 0.15% -3.21%
Dividend per Share 2 - - 0.1 0.15 0.2 0.2
Rate of return - - 0.39% 0.5% 0.23% 0.09%
EPS 2 0.21 0.1965 0.4149 0.869 1.012 0.958
Distribution rate - - 24.1% 17.3% 19.8% 20.9%
Net sales 1 335.8 300.7 423.3 573.3 667.6 862.1
EBITDA 1 31.06 28.66 47.88 80.02 98.15 108.6
EBIT 1 20.46 18.14 37.93 68.85 88.13 102
Net income 1 14.22 13.31 28.11 59.71 70.29 76.26
Net Debt 1 54.08 26.86 283.6 311.1 53.72 168.7
Reference price 2 2.96 5.12 25.68 30.06 87.28 234.43
Nbr of stocks (in thousands) 67,720 67,720 67,720 68,215 69,122 76,737
Announcement Date 9/4/20 9/3/21 9/2/22 9/6/23 9/4/24 9/4/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 132M
21.23x11.94x17.68x0.38% 4,862B
22.7x11.12x15.1x1.11% 1,947B
43.23x17.7x26.05x0.67% 1,852B
11.34x6.83x8.26x0.06% 930B
4.97x3.02x3.62x0.23% 871B
88.32x15.33x56.67x-.--% 776B
-39.08x7.56x21.11x-.--% 455B
189.35x41.55x84.15x-.--% 256B
32.44x11.76x21.82x2.08% 252B
Average 41.61x 14.09x 28.27x 0.5% 1,220B
Weighted average by Cap. 28.67x 12.33x 20.91x 0.49%

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. RIR Stock
  4. Valuation Rir Power Electronics Limited