Company Valuation: Rishiroop Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 222.6 790.2 1,082 813.1 1,625 924.6
Change - 254.9% 36.9% -24.84% 99.88% -43.11%
Enterprise Value (EV) 1 68.25 630.2 905.4 528.1 1,416 785.8
Change - 823.35% 43.67% -41.67% 168.14% -44.51%
P/E -7.83x 2.63x 6.64x 10x 6.73x 8.67x
PBR 0.36x 0.91x 1.15x 0.81x 1.32x 0.7x
PEG - -0x -0.2x -0.2x 0x -0.2x
Capitalization / Revenue 0.55x 1.45x 1.28x 0.92x 2.12x 1.24x
EV / Revenue 0.17x 1.15x 1.07x 0.6x 1.85x 1.06x
EV / EBITDA 6.43x 9.96x 6.99x 5.04x 20.7x 15.1x
EV / EBIT 9.33x 10.4x 7.29x 5.33x 22.1x 16.3x
EV / FCF 3.32x 3.12x 7.34x 3.94x 21.9x -1,675x
FCF Yield 30.1% 32.1% 13.6% 25.4% 4.56% -0.06%
Dividend per Share 2 1 6.2 1.5 1.5 1.8 1.5
Rate of return 4.36% 7.61% 1.27% 1.69% 1.01% 1.49%
EPS 2 -2.93 30.92 17.78 8.84 26.36 11.64
Distribution rate -34.1% 20.1% 8.44% 17% 6.83% 12.9%
Net sales 1 405.5 546 844 887 766.7 743.6
EBITDA 1 10.62 63.28 129.6 104.7 68.42 51.92
EBIT 1 7.316 60.48 124.2 99 64.09 48.28
Net income 1 -28.41 300 168.5 81.01 241.6 106.6
Net Debt 1 -154.4 -160 -176.4 -285 -209.2 -138.8
Reference price 2 22.95 81.45 118.05 88.73 177.35 100.90
Nbr of stocks (in thousands) 9,701 9,701 9,164 9,164 9,164 9,164
Announcement Date 9/1/20 8/6/21 5/30/22 8/11/23 7/16/24 8/12/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.17M
14.05x1.05x5.65x3.38% 31.19B
14.11x1.03x5.74x3.9% 27.1B
9.54x1.22x5.95x3.01% 7.38B
10.48x1.06x6.17x2.71% 6.54B
9.94x - - 3.06% 6.51B
16.49x - - 3.55% 4.29B
9.24x0.93x4.27x3.44% 4.05B
10.09x0.65x5.12x4.04% 3.67B
34.85x1.86x10.54x1.95% 2.44B
Average 14.31x 1.11x 6.20x 3.23% 9.32B
Weighted average by Cap. 13.46x 1.06x 5.80x 3.43%

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. RISHIROOP6 Stock
  4. Valuation Rishiroop Limited