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 33,672 154,203 158,752 252,001 337,728 - -
Change - 33.45% 357.96% 2.95% 58.74% 34.02% - -
Enterprise Value (EV) 25,232 33,672 154,203 158,752 252,001 337,728 337,728 337,728
Change - 33.45% 357.96% 2.95% 58.74% 34.02% 0% 0%
P/E 20x - - 52.9x 64.4x 79x 60.4x 46.2x
PBR - 7.01x 23.4x 23.1x - 24.8x 19.1x -
PEG - - - - 2.1x 8.65x 2x 1.5x
Capitalization / Revenue - 6.03x 20.5x 16.9x 21.9x 24.3x 19.7x 15.6x
EV / Revenue - 0x 0x 0x 0x 24.3x 19.7x 15.6x
EV / EBITDA - 0x 0x 0x 0x 66.1x - -
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% 0.37% 0.44% -
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 2,034.00 2,034.00 2,034.00
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.($)
79.98x - - 0.36% 3.59B
22.38x7.76x14.88x3.83% 108B
20.92x13.88x24.72x0.74% 95.67B
23.67x - - 3.91% 31.25B
12.07x4.97x9.81x4.95% 22.42B
18.59x1.9x7.28x3.74% 17.9B
15.61x5.01x13.72x2.88% 17.61B
14.62x9.41x - 10.02% 13.76B
35.42x20.25x27.81x - 12.57B
Average 27.03x 9.03x 16.37x 3.8% 35.83B
Weighted average by Cap. 21.59x 9.67x 17.92x 3.14%

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