Company Valuation: Reliance Infrastructure Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 9,202 29,562 50,646 107,032 102,303 27,462
Change - 221.26% 71.32% 111.33% -4.42% -73.16%
Enterprise Value (EV) 1 138,998 144,283 146,722 171,929 136,073 52,490
Change - 3.8% 1.69% 17.18% -20.86% -61.43%
P/E -1.73x -3.16x -1.28x -6.34x 2.14x 0.94x
PBR 0.1x 0.24x 0.54x 1.22x 0.71x 0.15x
PEG - -0x -0x 0.1x -0x -0x
Capitalization / Revenue 0.06x 0.16x 0.25x 0.49x 0.43x 0.13x
EV / Revenue 0.83x 0.78x 0.71x 0.78x 0.58x 0.26x
EV / EBITDA 4.56x 4.38x 5.01x 4.29x 2.49x 1.81x
EV / EBIT 8.09x 7.12x 9.8x 6.79x 3.34x 3.57x
EV / FCF 7.8x 4.78x 3.31x 6.23x 1.97x 3.12x
FCF Yield 12.8% 20.9% 30.2% 16% 50.7% 32%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -20.24 -35.68 -113 -42.66 120.7 71.41
Distribution rate - - - - - -
Net sales 1 167,046 184,111 206,464 220,669 235,919 204,405
EBITDA 1 30,513 32,919 29,267 40,110 54,673 29,061
EBIT 1 17,171 20,273 14,977 25,306 40,685 14,688
Net income 1 -5,323 -9,384 -32,212 -16,087 49,375 29,002
Net Debt 1 129,796 114,720 96,076 64,897 33,770 25,027
Reference price 2 35.05 112.60 144.15 270.50 258.55 67.28
Nbr of stocks (in thousands) 262,540 262,540 351,340 395,681 395,681 408,181
Announcement Date 8/23/21 A 6/10/22 A 7/6/23 A 7/12/24 A 7/16/25 A 7/23/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 224M
28.67x4.82x35.05x0.23% 235B
20.13x8.89x15.15x3.04% 169B
19.62x4.07x11.19x3.62% 150B
12.03x1.79x6.39x5.89% 100B
19.23x5.72x12.54x3.53% 98.87B
20.45x3.19x12.95x0.66% 92.08B
17.46x5.48x11.04x3.7% 91.83B
18.74x5.05x12.2x3.19% 65.66B
17.82x6.11x12.84x4.18% 56.18B
Average 19.35x 5.01x 14.37x 3.11% 105.93B
Weighted average by Cap. 20.69x 5.16x 17.08x 2.73%

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. RELINFRA Stock
  4. Valuation Reliance Infrastructure Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!