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 33,672 154,203 158,752 252,001 361,090 - -
Change - 33.45% 357.96% 2.95% 58.74% 43.29% - -
Enterprise Value (EV) 25,232 33,672 154,203 158,752 252,001 361,090 361,090 361,090
Change - 33.45% 357.96% 2.95% 58.74% 43.29% 0% 0%
P/E 20x - - 52.9x 64.4x 84.5x 64.6x 49.4x
PBR - 7.01x 23.4x 23.1x - 26.5x 20.4x -
PEG - - - - 2.1x 9.25x 2.1x 1.6x
Capitalization / Revenue - 6.03x 20.5x 16.9x 21.9x 25.9x 21x 16.6x
EV / Revenue - 0x 0x 0x 0x 25.9x 21x 16.6x
EV / EBITDA - 0x 0x 0x 0x 70.6x - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 3 3.5 5.25 6.5 7.5 9 -
Rate of return - 1.49% 0.38% 0.55% 0.43% 0.34% 0.41% -
EPS 2 7.59 - - 18.08 23.58 25.74 33.66 44
Distribution rate - - - 29% 27.6% 29.1% 26.7% -
Net sales 1 - 5,583 7,520 9,391 11,488 13,920 17,159 21,696
EBITDA 1 - 2,387 3,038 4,002 4,815 5,111 - -
EBIT - - - - - - - -
Net income 1 1,267 - - 2,998 3,957 4,326 5,689 7,691
Net Debt - - - - - - - -
Reference price 2 151.58 201.92 923.59 956.10 1,517.70 2,174.70 2,174.70 2,174.70
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.($)
84.49x - - 0.34% 3.78B
23.91x8.25x15.83x3.59% 115B
18.74x14.44x29.55x0.69% 102B
24.6x - - 3.76% 32.76B
11.91x4.92x9.67x5.09% 22.39B
12.08x4.68x12.91x2.85% 17.56B
17.23x1.81x6.95x3.89% 17.2B
15.13x9.57x - 9.66% 14.27B
33.68x19.19x26.36x - 11.91B
Average 26.86x 8.98x 16.88x 3.73% 37.48B
Weighted average by Cap. 21.31x 10.03x 19.97x 3%

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