Company Valuation: Ram Ratna Wires Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,762 4,349 6,956 11,255 23,941 26,969
Change - 146.82% 59.94% 61.8% 112.71% 12.64%
Enterprise Value (EV) 1 5,334 6,899 9,485 13,355 26,974 33,640
Change - 29.34% 37.49% 40.79% 101.98% 24.71%
P/E 11.8x 8.33x 15.5x 21.5x 36.1x 25.2x
PBR 0.88x 1.6x 2.23x 2.74x 4.95x 4.65x
PEG - 0x -1.1x 1.3x 1.4x 0.5x
Capitalization / Revenue 0.12x 0.19x 0.26x 0.38x 0.65x 0.52x
EV / Revenue 0.35x 0.3x 0.36x 0.45x 0.74x 0.65x
EV / EBITDA 8.85x 6.32x 8.78x 11.3x 17.4x 12.9x
EV / EBIT 12.4x 7.5x 10.5x 13.4x 20.1x 14.9x
EV / FCF -7.63x 8.29x -435x -34.3x -47.1x -9.36x
FCF Yield -13.1% 12.1% -0.23% -2.91% -2.12% -10.7%
Dividend per Share 2 0.25 1.25 1.25 1.25 1.25 2.5
Rate of return 1.25% 2.53% 1.58% 0.98% 0.46% 0.87%
EPS 2 1.692 5.93 5.1 5.939 7.52 11.46
Distribution rate 14.8% 21.1% 24.5% 21% 16.6% 21.8%
Net sales 1 15,156 22,824 26,396 29,765 36,671 51,591
EBITDA 1 602.5 1,092 1,080 1,184 1,552 2,605
EBIT 1 431.3 919.7 901 995.6 1,345 2,253
Net income 1 149 521.9 448.9 522.6 701.5 1,071
Net Debt 1 3,572 2,549 2,529 2,099 3,033 6,671
Reference price 2 20.02 49.42 79.05 127.90 271.80 288.90
Nbr of stocks (in thousands) 88,000 88,000 88,000 88,000 88,084 93,349
Announcement Date 8/23/21 A 8/29/22 A 8/18/23 A 8/9/24 A 8/4/25 A 7/11/26 A
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 401M
26.69x1.78x13.62x0.8% 41.44B
38.46x5.48x29.35x - 7.25B
19.32x0.98x8.14x2.37% 6.58B
16.66x0.41x7.29x0.83% 5.75B
17.34x2.05x11.68x1.69% 5.07B
52.14x3.83x37.09x0.12% 4.83B
17.4x2.16x11.62x1.75% 4.77B
Average 26.86x 2.38x 16.97x 1.26% 9.51B
Weighted average by Cap. 26.83x 2.13x 15.41x 1.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. RAMRAT Stock
  4. Valuation Ram Ratna Wires Limited