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 3,48,786 - -
Change - 33.45% 357.96% 2.95% 58.74% 38.41% - -
Enterprise Value (EV) 25,232 33,672 1,54,203 1,58,752 2,52,001 3,48,786 3,48,786 3,48,786
Change - 33.45% 357.96% 2.95% 58.74% 38.41% 0% 0%
P/E 20x - - 52.9x 64.4x 81.6x 62.4x 47.7x
PBR - 7.01x 23.4x 23.1x - 25.6x 19.7x -
PEG - - - - 2.1x 8.93x 2x 1.6x
Capitalization / Revenue - 6.03x 20.5x 16.9x 21.9x 25.1x 20.3x 16.1x
EV / Revenue - 0x 0x 0x 0x 25.1x 20.3x 16.1x
EV / EBITDA - 0x 0x 0x 0x 68.2x - -
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% 0.36% 0.43% -
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 2,100.60 2,100.60 2,100.60
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
83.38x - - 0.35% 371.24Cr
19.05x6.69x12.75x4.5% 9.16TCr
25x - - 0.84% 8.37TCr
20.21x5.76x16.01x4.59% 2.69TCr
11.36x4.65x9.11x5.44% 2.1TCr
16.46x1.86x6.69x4.04% 1.66TCr
12.96x - - 3.55% 1.41TCr
14.56x9.4x - 10.04% 1.37TCr
30.65x17.92x25.02x - 1.11TCr
Average 25.96x 7.71x 13.92x 4.17% 3.14TCr
Weighted average by Cap. 20.98x 6.77x 13.03x 3.6%

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