Valuation RSWM Limited

Stocks

Market Closed - Bombay S.E. 06:02:30 2026-10-01 EDT			5-day change	1st Jan Change
203.00 ^INR	-2.26%		-7.26%	+36.42%

08-11	Rswm Limited and Noize Design Studio S.L. Enter Joint Venture Agreement to Establish Lnj Nds9 Global Private Limited with Initial Investment of INR 1,860 Million	CI
08-05	RSWM Limited, Q1 2027 Earnings Call, Aug 05, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,398	9,610	7,096	8,092	6,123	5,699
Change	-	118.5%	-26.16%	14.04%	-24.33%	-6.92%
Enterprise Value (EV) ¹	13,607	20,571	18,630	26,924	23,182	22,472
Change	-	51.18%	-9.44%	44.52%	-13.9%	-3.06%
P/E	21.1x	3.9x	4.78x	-38.4x	-15.3x	11x
PBR	0.56x	0.93x	0.54x	0.62x	0.47x	0.42x
PEG	-	0x	-0.1x	0x	-0.2x	-0x
Capitalization / Revenue	0.19x	0.25x	0.19x	0.2x	0.13x	0.13x
EV / Revenue	0.58x	0.54x	0.49x	0.66x	0.48x	0.49x
EV / EBITDA	8x	4.84x	7.6x	29.6x	11.3x	8.07x
EV / EBIT	28.4x	6.45x	15.2x	-46.2x	48.2x	17.3x
EV / FCF	7.19x	-6.44x	-5.76x	-5.54x	12.4x	64.6x
FCF Yield	13.9%	-15.5%	-17.4%	-18%	8.07%	1.55%
Dividend per Share ²	-	25	5	-	-	-
Rate of return	-	6.13%	3.32%	-	-	-
EPS ²	8.84	104.5	31.52	-4.47	-8.5	11.04
Distribution rate	-	23.9%	15.9%	-	-	-
Net sales ¹	23,260	38,174	37,889	40,579	48,258	45,541
EBITDA ¹	1,701	4,254	2,451	909.7	2,053	2,784
EBIT ¹	478.8	3,190	1,222	-582.7	480.7	1,297
Net income ¹	208.3	2,462	1,229	-210.6	-400.3	520.1
Net Debt ¹	9,209	10,961	11,534	18,832	17,059	16,773
Reference price ²	186.75	408.05	150.65	171.80	130.00	121.00
Nbr of stocks (in thousands)	23,551	23,551	47,102	47,102	47,102	47,102
Announcement Date	8/20/21	8/10/22	8/22/23	8/14/24	8/12/25	8/1/26

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.($)
RSWM LIMITED	-	-	-	-	99.46M
XINFENGMING GROUP CO., LTD.	10.15x	0.56x	5.98x	3.55%	4.12B
K.P.R. MILL LIMITED	34.28x	4.74x	23.06x	0.54%	3.81B
WELSPUN LIVING LIMITED	37.87x	2.15x	17.57x	-	2.35B
COATS GROUP PLC	11.96x	1.65x	6.99x	3.33%	2.04B
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	10.37x	-	-	5.68%	1.84B
BROS EASTERN.,LTD	11.54x	-	-	7.52%	1.62B
Average	19.36x	2.27x	13.40x	4.12%	2.27B
Weighted average by Cap.	20.50x	2.34x	13.64x	3.43%