Valuation La Opala RG Limited NSE India S.E.

Equities

Market Closed - NSE India S.E. Other stock markets 05:28:38 06/03/2026 pm IST			5-day change	1st Jan Change
196.79 ^INR	+1.58%		-4.63%	-2.56%

14/02	La Opala RG Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI
08/11	La Opala RG Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	24,598	38,389	37,701	33,028	23,549	21,834	-	-
Change	-	56.07%	-1.79%	-12.4%	-28.7%	-7.28%	-	-
Enterprise Value (EV)	21,564	34,984	33,606	28,356	23,549	21,834	21,834	21,834
Change	-	62.24%	-3.94%	-15.62%	-16.95%	-7.28%	0%	0%
P/E ratio	49.6x	43.9x	30.7x	25.9x	24.4x	21.2x	17.7x	15.5x
PBR	3.69x	5.18x	4.87x	3.88x	2.86x	2.41x	2.19x	1.97x
PEG	-	0.6x	0.8x	6.67x	-1x	3.07x	0.9x	1.1x
Capitalization / Revenue	11.6x	11.9x	8.33x	9.05x	7.1x	6.79x	5.75x	5.03x
EV / Revenue	0x	0x	0x	0x	0x	6.79x	5.75x	5.03x
EV / EBITDA	0x	0x	0x	0x	0x	18.2x	15.4x	13.6x
EV / EBIT	0x	0x	0x	0x	0x	21.3x	17.4x	15.6x
EV / FCF	0x	0x	0x	0x	0x	24.4x	40.7x	32.2x
FCF Yield	1.5%	1.47%	2.31%	1.82%	4.13%	4.1%	2.46%	3.11%
Dividend per Share ²	-	0.8	5	-	7.5	2.9	3.5	3.9
Rate of return	-	0.23%	1.47%	-	3.54%	1.47%	1.78%	1.98%
EPS ²	4.47	7.87	11.08	11.51	8.7	9.3	11.1	12.65
Distribution rate	-	10.2%	45.1%	-	86.2%	31.2%	31.5%	30.8%
Net sales ¹	2,113	3,227	4,523	3,651	3,319	3,215	3,794	4,337
EBITDA ¹	764.7	1,223	1,722	1,360	1,083	1,200	1,420	1,606
EBIT ¹	561.6	1,086	1,504	1,273	899.7	1,026	1,254	1,401
Net income ¹	495.7	873.7	1,230	1,277	965.9	1,032	1,230	1,404
Net Debt	-3,034	-3,405	-4,095	-4,672	-	-	-	-
Reference price ²	221.60	345.85	339.65	297.55	212.15	196.70	196.70	196.70
Nbr of stocks (in thousands)	1,11,000	1,11,000	1,11,000	1,11,000	1,11,000	1,11,000	-	-
Announcement Date	25/05/21	30/05/22	29/05/23	30/05/24	30/05/25	-	-	-

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.($)
MIDEA GROUP CO., LTD.	13.11x	0.97x	8.8x	5.24%	8.32TCr
HAIER SMART HOME CO., LTD.	11.01x	0.59x	5.74x	4.6%	3.2TCr
SHARKNINJA, INC.	20.13x	2.13x	11.78x	1.58%	1.57TCr
LG ELECTRONICS INDIA LIMITED	60.54x	4.17x	41.09x	-	1.17TCr
DE'LONGHI S.P.A.	15.85x	1.24x	7.66x	3.05%	622.3Cr
ZHEJIANG SUPOR CO., LTD.	15.57x	1.38x	12.08x	5.74%	499.37Cr
HIGOLD GROUP CO., LTD.	35.53x	-	-	-	385.42Cr
RINNAI CORPORATION	15.79x	0.79x	5.76x	2.53%	344.01Cr
SEB S.A.	11.63x	0.58x	5.8x	4.2%	303.21Cr
Average	22.13x	1.48x	12.34x	3.85%	1.82TCr
Weighted average by Cap.	17.48x	1.25x	10.77x	4.56%