Company Valuation: B-Right Realestate Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 2,170 1,663 3,780 10,413
Change - -23.33% 127.27% 175.46%
Enterprise Value (EV) 1 2,229 3,035 4,421 11,760
Change - 36.15% 45.65% 166.02%
P/E 105x 68.5x 223x 29.6x
PBR 1.58x 1.19x 2.68x 5.9x
PEG 4.4x 3.9x -7.4x 0x
Capitalization / Revenue 12.6x 4.07x 3.65x 6.21x
EV / Revenue 12.9x 7.42x 4.27x 7.01x
EV / EBITDA 59.7x 30.9x 33.8x 17.9x
EV / EBIT 73.1x 35.9x 37.6x 18.4x
EV / FCF 34.6x -2.16x 9.01x -29.4x
FCF Yield 2.89% -46.2% 11.1% -3.41%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 1.999 2.35 1.638 34.02
Distribution rate - - - -
Net sales 1 172.2 409 1,034 1,678
EBITDA 1 37.33 98.17 130.7 656.3
EBIT 1 30.48 84.66 117.7 638.5
Net income 1 19.1 24.3 16.92 351.5
Net Debt 1 59.88 1,372 640.6 1,347
Reference price 2 210.00 161.00 365.90 1,007.90
Nbr of stocks (in thousands) 10,331 10,331 10,331 10,331
Announcement Date 28/06/23 31/08/24 02/09/25 22/07/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.33Cr
15.68x4.94x13.3x3.23% 4.46TCr
8.45x1.48x7.55x4.18% 2.97TCr
19.91x4.14x16.91x1.25% 2.93TCr
5.58x0.6x1.23x9.03% 2.67TCr
14.34x3.11x14.91x2.45% 2.55TCr
9.07x2.34x7.2x3.85% 2.14TCr
14.8x6.76x18.15x1.45% 2.08TCr
Average 12.55x 3.34x 11.32x 3.63% 2.48TCr
Weighted average by Cap. 12.88x 3.39x 11.40x 3.64%

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. 543543 Stock
  4. Valuation B-Right Realestate Limited