Valuation Rama Vision Limited

Stocks

Market Closed - Bombay S.E. 13:03:03 11/09/2026 +03			5-day change	1st Jan Change
173.90 ^INR	+4.44%		+1.13%	+38.02%

08-12	Rama Vision Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-25	Rama Vision Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	70.18	175.5	340.5	750.7	832.4	1,205
Change	-	150%	94.06%	120.47%	10.89%	44.79%
Enterprise Value (EV) ¹	93.8	213.8	426.6	937.3	1,031	1,418
Change	-	127.98%	99.48%	119.73%	9.99%	37.53%
P/E	22.9x	12x	13.4x	21.8x	29.4x	20.4x
PBR	0.39x	0.91x	1.52x	2.72x	2.74x	3.31x
PEG	-	0x	0.2x	0.7x	-1.6x	0x
Capitalization / Revenue	0.13x	0.28x	0.42x	0.84x	0.73x	0.76x
EV / Revenue	0.17x	0.35x	0.52x	1.05x	0.91x	0.89x
EV / EBITDA	4.51x	8.18x	9.08x	14.5x	14.5x	11.9x
EV / EBIT	5.46x	9.59x	9.97x	16.3x	18.2x	13.6x
EV / FCF	2.26x	-15.1x	-11.2x	-5.12x	-49.9x	-87.2x
FCF Yield	44.2%	-6.62%	-8.92%	-19.5%	-2.01%	-1.15%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.3056	1.46	2.53	3.305	2.716	5.68
Distribution rate	-	-	-	-	-	-
Net sales ¹	550.4	617.4	818.6	895.7	1,139	1,588
EBITDA ¹	20.78	26.13	46.96	64.43	71	119.4
EBIT ¹	17.18	22.3	42.79	57.62	56.74	104
Net income ¹	3.064	14.64	25.4	33.86	28.32	59.25
Net Debt ¹	23.62	38.38	86.07	186.6	198.5	212.5
Reference price ²	7.00	17.50	33.96	72.00	79.84	115.60
Nbr of stocks (in thousands)	10,026	10,026	10,026	10,426	10,426	10,426
Announcement Date	9/3/21 A	9/2/22 A	8/25/23 A	8/27/24 A	9/1/25 A	9/1/26 A