Company Valuation: Anand Rathi Wealth Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 25,232 33,672 154,203 158,752 252,001 342,012 - -
Change - 33.45% 357.96% 2.95% 58.74% 35.72% - -
Enterprise Value (EV) 25,232 33,672 154,203 158,752 252,001 342,012 342,012 342,012
Change - 33.45% 357.96% 2.95% 58.74% 35.72% 0% 0%
P/E 20x - - 52.9x 64.4x 79.4x 61.1x 46.8x
PBR - 7.01x 23.4x 23.1x - 25.1x 18.6x -
PEG - - - - 2.1x 7.95x 2x 1.5x
Capitalization / Revenue - 6.03x 20.5x 16.9x 21.9x 24.6x 19.8x 15.8x
EV / Revenue - 0x 0x 0x 0x 24.6x 19.8x 15.8x
EV / EBITDA - 0x 0x 0x 0x 58x - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 3 3.5 5.25 6.5 5.5 5.5 -
Rate of return - 1.49% 0.38% 0.55% 0.43% 0.27% 0.27% -
EPS 2 7.59 - - 18.08 23.58 25.94 33.7 44
Distribution rate - - - 29% 27.6% 21.2% 16.3% -
Net sales 1 - 5,583 7,520 9,391 11,488 13,922 17,312 21,696
EBITDA 1 - 2,387 3,038 4,002 4,815 5,901 - -
EBIT - - - - - - - -
Net income 1 1,267 - - 2,998 3,957 4,357 5,830 7,691
Net Debt - - - - - - - -
Reference price 2 151.58 201.92 923.59 956.10 1,517.70 2,059.80 2,059.80 2,059.80
Nbr of stocks (in thousands) 166,465 166,753 166,961 166,041 166,041 166,041 - -
Announcement Date 7/19/22 A 4/12/23 A 4/12/24 A 4/10/25 A 4/9/26 A - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
79.41x - - 0.27% 3.57B
19.91x6.96x13.57x4.34% 93.18B
25.31x10.44x16.04x0.84% 83.77B
19.74x - - 4.59% 26.61B
11.85x4.63x9.08x5.43% 20.05B
17.32x1.77x6.71x3.94% 17.41B
12.92x4.14x11.43x3.25% 15.5B
11.8x9.17x - 10.45% 13.2B
35.93x19.98x28.85x2.22% 11.9B
Average 26.02x 8.15x 14.28x 3.93% 31.69B
Weighted average by Cap. 21.41x 8.11x 14.17x 3.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ANANDRATHI Stock
  4. Valuation Anand Rathi Wealth Limited