Valuation Redington Limited

Stocks

Market Closed - NSE India S.E. 14:05:09 23/10/2026 +03			5-day change	1st Jan Change
359.10 ^INR	-2.18%		-8.42%	+31.85%

10-01	OPSWAT Signs Distribution Deal With Redington Limited To Scale Critical Infrastructure Protection Across The Middle East, Türkiye, Africa And The Commonwealth Of Independent States	CI
09-10	Siemens Ag and Redington Limited Collaborate for Distribution of Siemens Digital Industries Software in Africa	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	113,272	130,247	162,961	189,932	156,316	280,735	-	-
Change	-	14.99%	25.12%	16.55%	-17.7%	79.59%	-	-
Enterprise Value (EV) ¹	84,987	142,014	176,422	204,202	173,517	301,382	301,693	300,191
Change	-	67.1%	24.23%	15.75%	-15.03%	73.69%	0.1%	-0.5%
P/E	8.84x	9.36x	13.4x	11.8x	10.5x	13.5x	11.6x	10.1x
PBR	1.96x	1.88x	2.16x	2.18x	1.54x	2.43x	2.1x	1.78x
PEG	-	1.08x	-1.1x	0.4x	-1.47x	0.3x	0.7x	0.7x
Capitalization / Revenue	0.18x	0.16x	0.18x	0.19x	0.13x	0.19x	0.16x	0.15x
EV / Revenue	0.14x	0.18x	0.2x	0.21x	0.15x	0.2x	0.18x	0.16x
EV / EBITDA	4.74x	6.7x	9.4x	10.1x	7.78x	9.91x	8.4x	7.4x
EV / EBIT	5.15x	7.23x	10.4x	11.3x	8.58x	10.6x	9.18x	7.88x
EV / FCF	9.84x	-4.18x	18.4x	158x	355x	82.6x	30.3x	24.5x
FCF Yield	10.2%	-23.9%	5.43%	0.63%	0.28%	1.21%	3.3%	4.08%
Dividend per Share ²	6.6	7.2	6.2	6.8	6	7.267	8.267	8.85
Rate of return	4.55%	4.32%	2.97%	2.8%	3%	2.02%	2.3%	2.46%
EPS ²	16.39	17.81	15.59	20.53	19.06	26.57	30.88	35.62
Distribution rate	40.3%	40.4%	39.8%	33.1%	31.5%	27.4%	26.8%	24.8%
Net sales ¹	626,440	793,768	893,457	993,336	1,191,624	1,491,034	1,709,135	1,904,872
EBITDA ¹	17,917	21,188	18,772	20,288	22,294	30,417	35,933	40,590
EBIT ¹	16,504	19,634	16,961	18,112	20,230	28,417	32,846	38,119
Net income ¹	12,799	13,926	12,186	16,048	14,902	20,628	24,108	27,953
Net Debt ¹	-28,285	11,767	13,461	14,270	17,201	20,647	20,958	19,456
Reference price ²	144.95	166.65	208.45	242.95	199.95	359.10	359.10	359.10
Nbr of stocks (in thousands)	781,457	781,561	781,774	781,774	781,774	781,774	-	-
Announcement Date	5/21/22 A	5/16/23 A	5/15/24 A	5/19/25 A	5/13/26 A	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REDINGTON LIMITED	13.82x	0.21x	10.11x	1.98%	3.03B
DELL TECHNOLOGIES INC.	18.52x	1.58x	12.44x	0.56%	288B
SANDISK CORPORATION	5.8x	3.05x	3.79x	-.--%	185B
SEAGATE TECHNOLOGY HOLDINGS PLC	18.37x	8.04x	14.27x	0.46%	158B
WESTERN DIGITAL CORPORATION	17.76x	6.58x	12.52x	0.16%	133B
HEWLETT PACKARD ENTERPRISE COMPANY	19.64x	1.88x	9.61x	1.02%	73.63B
EVERPURE, INC.	124.32x	7.67x	33.82x	-.--%	40.39B
NETAPP, INC.	27.29x	5.03x	15.22x	0.99%	42.66B
ASIA VITAL COMPONENTS CO., LTD.	30.24x	5.31x	18.05x	1.39%	37.85B
QUANTA COMPUTER INC.	12.01x	0.36x	10.29x	5.91%	38.06B
Average	28.78x	3.97x	14.01x	1.25%	99.93B
Weighted average by Cap.	20.96x	4.04x	12.04x	0.66%