Valuation Trent Limited

Stocks

Market Closed - Bombay S.E. 06:02:36 2026-10-23 EDT			5-day change	1st Jan Change
2,715.85 ^INR	-2.13%		-8.19%	-4.77%

10-18	Trent Ltd Announces Resignation of Harish Bhat as Non-Executive Non-Independent Director, Effective October 17, 2026	CI
10-07	India's Titan falls to 3-month low as jewellery growth misses lofty expectations	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	453,744	488,831	1,403,624	1,888,012	1,171,207	1,448,179	-	-
Change	-	7.73%	187.14%	34.51%	-37.97%	23.65%	-	-
Enterprise Value (EV) ¹	427,397	487,490	1,398,437	1,883,258	1,166,900	1,433,598	1,417,767	1,395,723
Change	-	14.06%	186.86%	34.67%	-38.04%	22.86%	-1.1%	-1.55%
P/E	428x	110x	94.4x	122x	68.1x	66.9x	54.3x	47.9x
PBR	19.2x	18.8x	34.5x	34.6x	16.9x	16.3x	13x	10.4x
PEG	-	0x	0x	30.19x	6.1x	2.6x	2.3x	3.6x
Capitalization / Revenue	10.1x	5.93x	11.3x	11x	5.83x	5.98x	4.98x	4.2x
EV / Revenue	9.5x	5.91x	11.3x	11x	5.81x	5.92x	4.88x	4.05x
EV / EBITDA	74.5x	45.4x	72.8x	68.3x	31.8x	31.5x	25.5x	21x
EV / EBIT	162x	84.1x	112x	101x	50.5x	51.7x	40.8x	34.7x
EV / FCF	-201x	533x	228x	480x	129x	75.1x	52.4x	39.1x
FCF Yield	-0.5%	0.19%	0.44%	0.21%	0.78%	1.33%	1.91%	2.56%
Dividend per Share ²	1.133	1.467	2.133	3.333	4	5.057	6.222	7.336
Rate of return	0.13%	0.16%	0.08%	0.09%	0.18%	0.19%	0.23%	0.27%
EPS ²	1.987	8.34	27.88	29.01	32.25	40.61	50.03	56.71
Distribution rate	57%	17.6%	7.65%	11.5%	12.4%	12.5%	12.4%	12.9%
Net sales ¹	44,980	82,420	123,751	171,346	200,742	242,263	290,802	344,503
EBITDA ¹	5,739	10,736	19,221	27,590	36,734	45,474	55,527	66,580
EBIT ¹	2,630	5,800	12,510	18,633	23,122	27,754	34,740	40,168
Net income ¹	346	3,937	14,868	15,467	17,196	21,696	26,696	30,247
Net Debt ¹	-26,347	-1,341	-5,188	-4,753	-4,306	-14,581	-30,411	-52,456
Reference price ²	850.93	916.73	2,632.30	3,540.70	2,196.43	2,715.85	2,715.85	2,715.85
Nbr of stocks (in thousands)	533,231	533,231	533,231	533,231	533,231	533,232	-	-
Announcement Date	4/27/22	4/27/23	4/29/24	4/29/25	4/22/26	-	-	-

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.($)
TRENT LIMITED	66.88x	5.92x	31.53x	0.19%	15.26B
AMAZON.COM, INC.	19.21x	3.26x	12.45x	-.--%	2,675B
WESFARMERS LIMITED	29.36x	2.09x	15.22x	2.95%	64.11B
JD.COM, INC.	9.66x	0.08x	3.34x	4.07%	34.08B
COUPANG, INC.	-26.12x	0.57x	33.37x	-.--%	24.99B
SHEIN GLOBAL HOLDINGS LIMITED	18.51x	0.24x	6.85x	-	20.43B
FALABELLA S.A.	16.38x	1.42x	9.71x	3.06%	16.67B
WAYFAIR INC.	-1789.25x	1.25x	19.36x	0.01%	15.41B
RYOHIN KEIKAKU CO., LTD.	36.35x	2.63x	18.15x	0.7%	15.97B
ALLEGRO.EU S.A.	31.46x	4.51x	15.15x	-.--%	14.87B
Average	-158.76x	2.20x	16.51x	1.22%	289.68B
Weighted average by Cap.	9.70x	3.15x	12.71x	0.14%