Company Valuation: Anand Rathi Wealth Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 25,232 33,672 1,54,203 1,58,752 2,52,001 3,70,189 - -
Change - 33.45% 357.96% 2.95% 58.74% 46.9% - -
Enterprise Value (EV) 25,232 33,672 1,54,203 1,58,752 2,52,001 3,70,189 3,70,189 3,70,189
Change - 33.45% 357.96% 2.95% 58.74% 46.9% 0% 0%
P/E 20x - - 52.9x 64.4x 86.6x 66.2x 50.7x
PBR - 7.01x 23.4x 23.1x - 27.2x 21x -
PEG - - - - 2.1x 9.48x 2.2x 1.6x
Capitalization / Revenue - 6.03x 20.5x 16.9x 21.9x 26.6x 21.6x 17.1x
EV / Revenue - 0x 0x 0x 0x 26.6x 21.6x 17.1x
EV / EBITDA - 0x 0x 0x 0x 72.4x - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 3 3.5 5.25 6.5 7.5 9 -
Rate of return - 1.49% 0.38% 0.55% 0.43% 0.34% 0.4% -
EPS 2 7.59 - - 18.08 23.58 25.74 33.66 44
Distribution rate - - - 29% 27.6% 29.1% 26.7% -
Net sales 1 - 5,583 7,520 9,391 11,488 13,920 17,159 21,696
EBITDA 1 - 2,387 3,038 4,002 4,815 5,111 - -
EBIT - - - - - - - -
Net income 1 1,267 - - 2,998 3,957 4,326 5,689 7,691
Net Debt - - - - - - - -
Reference price 2 151.58 201.92 923.59 956.10 1,517.70 2,229.50 2,229.50 2,229.50
Nbr of stocks (in thousands) 1,66,465 1,66,753 1,66,961 1,66,041 1,66,041 1,66,041 - -
Announcement Date 19/07/22 12/04/23 12/04/24 10/04/25 09/04/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
86.4x - - 0.34% 390.46Cr
22.62x7.84x15.03x3.79% 11TCr
17.7x13.98x24.77x0.73% 9.67TCr
23.94x - - 3.87% 3.19TCr
11.83x4.85x9.47x5.23% 2.23TCr
17.58x1.86x7.13x3.8% 1.76TCr
14.5x4.48x13.43x2.99% 1.67TCr
15.26x9.61x - 9.58% 1.44TCr
32.69x19.2x26.81x - 1.2TCr
Average 26.95x 8.83x 16.11x 3.79% 3.61TCr
Weighted average by Cap. 20.66x 9.67x 17.92x 3.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ANANDRATHI Stock
  4. Valuation Anand Rathi Wealth Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!