Valuation Responsive Industries Limited

Stocks

Market Closed - Bombay S.E. 13:02:26 21/10/2026 +03			5-day change	1st Jan Change
146.25 ^INR	-2.47%		-3.85%	-26.86%

08-26	Responsive Industries Limited Approves Appointment of Board Members	CI
08-01	Responsive Industries Limited announces Annual dividend, payable on September 23, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	44,112	47,931	32,641	74,051	50,389	33,779
Change	-	8.66%	-31.9%	126.86%	-31.95%	-32.96%
Enterprise Value (EV) ¹	45,625	49,866	34,843	75,925	52,762	35,536
Change	-	9.3%	-30.13%	117.91%	-30.51%	-32.65%
P/E	109x	67,530x	136x	45.9x	25.3x	22.8x
PBR	4.56x	4.95x	3.25x	6.51x	3.75x	2.17x
PEG	-	-676.5x	0x	0x	1.1x	-0.9x
Capitalization / Revenue	5.84x	4.34x	3.35x	6.81x	3.55x	2.42x
EV / Revenue	6.04x	4.51x	3.57x	6.98x	3.72x	2.55x
EV / EBITDA	35.5x	42.2x	31.4x	31.4x	18.1x	14.9x
EV / EBIT	71.1x	389x	81.8x	41.7x	23.4x	20.8x
EV / FCF	-15.1x	-93.2x	-75.6x	-217x	-73.3x	-64.1x
FCF Yield	-6.61%	-1.07%	-1.32%	-0.46%	-1.36%	-1.56%
Dividend per Share ²	0.1	0.1	0.1	0.1	0.1	0.1
Rate of return	0.06%	0.05%	0.08%	0.04%	0.05%	0.08%
EPS ²	1.536	0.002704	0.9158	6.049	7.459	5.567
Distribution rate	6.51%	3,698%	10.9%	1.65%	1.34%	1.8%
Net sales ¹	7,557	11,047	9,752	10,870	14,181	13,941
EBITDA ¹	1,286	1,181	1,110	2,418	2,919	2,387
EBIT ¹	642.1	128.1	426	1,822	2,255	1,707
Net income ¹	403.3	0.71	240.4	1,613	1,989	1,484
Net Debt ¹	1,512	1,935	2,202	1,874	2,373	1,757
Reference price ²	168.05	182.60	124.35	277.75	189.00	126.70
Nbr of stocks (in thousands)	262,495	262,494	262,494	266,609	266,609	266,609
Announcement Date	9/8/21 A	9/8/22 A	8/23/23 A	8/21/24 A	8/26/25 A	7/31/26 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.($)
RESPONSIVE INDUSTRIES LIMITED	-	-	-	-	422M
ASSA ABLOY AB	22.56x	2.84x	13.92x	1.94%	39.76B
SAINT-GOBAIN	11.46x	0.91x	5.93x	3.5%	36.9B
GEBERIT AG	28.65x	5.74x	19.47x	2.4%	21.86B
KINGSPAN GROUP PLC	21.84x	1.86x	13.5x	0.67%	18.96B
MASCO CORPORATION	16.65x	2.26x	11.3x	1.71%	14.66B
CARLISLE COMPANIES INCORPORATED	18.27x	3.01x	12.42x	1.36%	13.46B
QXO, INC.	-16.47x	1.36x	15.93x	3.49%	10.85B
ADVANCED DRAINAGE SYSTEMS, INC.	20.95x	3.29x	10.88x	0.61%	9.81B
ACUITY INC.	19.25x	2.01x	10.61x	0.23%	9.25B
Average	15.91x	2.59x	12.66x	1.77%	17.59B
Weighted average by Cap.	17.41x	2.54x	12.33x	2.06%