Company Valuation: Rolex Rings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 34,168 54,527 47,617 34,834 30,229 49,995 - -
Change - 59.58% -12.67% -26.85% -13.22% 65.39% - -
Enterprise Value (EV) 34,168 54,527 47,617 34,834 30,229 49,995 49,995 49,995
Change - 59.58% -12.67% -26.85% -13.22% 65.39% 0% 0%
P/E - 27.5x 30.5x 20x 21.4x 23x 19.8x 17.2x
PBR - 7.34x 5.3x 3.25x 2.49x 3.44x 2.94x 2.55x
PEG - - -1.4x 1.7x -1.1x 0.4x 1.2x 1.1x
Capitalization / Revenue - 4.62x 3.9x 3.02x 2.64x 3.83x 3.43x 2.96x
EV / Revenue - 0x 0x 0x 0x 3.83x 3.43x 2.96x
EV / EBITDA - 0x 0x 0x 0x 17.9x 15.8x 13.4x
EV / EBIT - 0x 0x 0x 0x 20.9x 18.2x 15.4x
EV / FCF - 0x 0x - - 29.3x 23.8x -
FCF Yield - 3.14% 3.5% - - 3.41% 4.21% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - 7.274 5.73 6.389 5.18 7.967 9.267 10.7
Distribution rate - - - - - - - -
Net sales 1 - 11,790 12,218 11,548 11,435 13,053 14,594 16,910
EBITDA 1 - 2,607 2,620 2,406 2,302 2,789 3,156 3,720
EBIT 1 - 2,338 2,293 2,002 1,931 2,392 2,745 3,249
Net income 1 1,319 1,981 1,560 1,740 1,411 2,141 2,485 2,906
Net Debt - - - - - - - -
Reference price 2 125.46 200.22 174.85 127.91 111.00 183.58 183.58 183.58
Nbr of stocks (in thousands) 272,333 272,333 272,333 272,333 272,333 272,333 - -
Announcement Date 5/23/22 A 5/25/23 A 5/20/24 A 5/30/25 A 5/16/26 A - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.05x5.44x19.72x0.83% 122B
26.49x4.86x17.01x2.27% 34.49B
30.08x4.01x15.17x0.11% 29.57B
19x3.23x10.33x1.6% 26.34B
23.71x2.89x12.47x1.59% 25.37B
20.88x3.03x13.07x1.12% 25.46B
100.78x35.48x77.72x0.42% 24.49B
26.25x3.29x16.06x1.73% 23.38B
Average 34.78x 7.78x 22.69x 1.21% 38.95B
Weighted average by Cap. 33.13x 6.85x 21.35x 1.11%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA