Valuation Rossell India Limited

Stocks

Market Closed - NSE India S.E. 08:22:05 2026-10-30 EDT			5-day change	1st Jan Change
46.89 ^INR	-5.84%		-2.88%	-7.35%

08-25	Rossell India Limited Announces Appointment of Digant Mahesh Parikh as A Director and Whole Time Director, Effective from August 26, 2026	CI
08-07	Rossell India Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	3,848	7,161	9,132	13,380	2,030	1,605
Change	-	86.12%	27.52%	46.52%	-84.83%	-20.92%
Enterprise Value (EV) ¹	5,609	8,677	10,584	15,041	2,479	1,948
Change	-	54.68%	21.98%	42.11%	-83.52%	-21.43%
P/E	11.7x	23.9x	32.8x	105x	10.3x	10.1x
PBR	1.78x	2.91x	3.18x	4.51x	1.07x	0.8x
PEG	-	-2.71x	-3.36x	-1.9x	0.2x	-0.5x
Capitalization / Revenue	1.19x	2.39x	2.58x	3.65x	1.12x	0.71x
EV / Revenue	1.74x	2.9x	2.99x	4.1x	1.37x	0.86x
EV / EBITDA	8.22x	19.9x	20.8x	42.5x	9.53x	7.52x
EV / EBIT	9.77x	26.6x	27.1x	63.2x	11.6x	9.38x
EV / FCF	89.9x	-470x	-57.3x	-57.5x	34.3x	58.4x
FCF Yield	1.11%	-0.21%	-1.74%	-1.74%	2.92%	1.71%
Dividend per Share ²	0.3	0.3	0.4	0.3	0.4	0.4
Rate of return	0.29%	0.15%	0.17%	0.08%	0.74%	0.94%
EPS ²	8.969	8.178	7.38	3.376	5.22	4.206
Distribution rate	3.34%	3.67%	5.42%	8.89%	7.66%	9.51%
Net sales ¹	3,223	2,991	3,536	3,667	1,816	2,262
EBITDA ¹	682.7	437	508.9	353.5	260.1	258.9
EBIT ¹	574	326.2	390.4	238.1	213.9	207.6
Net income ¹	329.1	300.1	276.5	127.3	196.9	158.6
Net Debt ¹	1,762	1,515	1,452	1,661	449	342.5
Reference price ²	104.85	195.15	242.25	354.95	53.86	42.59
Nbr of stocks (in thousands)	36,696	36,696	37,696	37,696	37,696	37,696
Announcement Date	8/12/21	7/11/22	7/5/23	7/24/24	7/18/25	7/27/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROSSELL INDIA LIMITED	-	-	-	-	19.71M
GE AEROSPACE	35.75x	6.54x	27.1x	0.58%	323B
RTX CORPORATION	31.31x	3.04x	17.52x	1.42%	269B
AIRBUS SE	26.61x	1.76x	13.07x	1.72%	173B
LOCKHEED MARTIN CORPORATION	21.02x	1.99x	14.43x	2.18%	149B
ROLLS-ROYCE HOLDINGS PLC	29.88x	4.34x	18.12x	1.14%	141B
BOEING	-126.06x	1.65x	43.72x	-.--%	137B
SAFRAN	27.99x	3.05x	13.82x	1.48%	129B
GENERAL DYNAMICS CORPORATION	21.81x	1.84x	15.09x	1.71%	100B
NORTHROP GRUMMAN CORPORATION	18.86x	2.01x	14.16x	1.73%	79.89B
Average	9.69x	2.91x	19.67x	1.33%	150.13B
Weighted average by Cap.	14.65x	3.40x	20.55x	1.23%