Valuation La Opala RG Limited NSE India S.E.

Equities

Delayed NSE India S.E. Other stock markets 10:26:31 16/03/2026 am IST			5-day change	1st Jan Change
183.85 ^INR	-1.94%		-3.86%	-8.88%

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	20,774	-	-
Change	-	56.07%	-1.79%	-12.4%	-28.7%	-11.78%	-	-
Enterprise Value (EV)	21,564	34,984	33,606	28,356	23,549	20,774	20,774	20,774
Change	-	62.24%	-3.94%	-15.62%	-16.95%	-11.78%	0%	0%
P/E ratio	49.6x	43.9x	30.7x	25.9x	24.4x	20.1x	16.9x	14.8x
PBR	3.69x	5.18x	4.87x	3.88x	2.86x	2.3x	2.08x	1.88x
PEG	-	0.6x	0.8x	6.67x	-1x	2.91x	0.9x	1.1x
Capitalization / Revenue	11.6x	11.9x	8.33x	9.05x	7.1x	6.46x	5.48x	4.79x
EV / Revenue	0x	0x	0x	0x	0x	6.46x	5.48x	4.79x
EV / EBITDA	0x	0x	0x	0x	0x	17.3x	14.6x	12.9x
EV / EBIT	0x	0x	0x	0x	0x	20.2x	16.6x	14.8x
EV / FCF	0x	0x	0x	0x	0x	23.2x	38.7x	30.6x
FCF Yield	1.5%	1.47%	2.31%	1.82%	4.13%	4.31%	2.59%	3.27%
Dividend per Share ²	-	0.8	5	-	7.5	2.9	3.5	3.9
Rate of return	-	0.23%	1.47%	-	3.54%	1.55%	1.87%	2.08%
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	187.15	187.15	187.15
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.	13.17x	1.03x	9.31x	5.21%	8.34TCr
HAIER SMART HOME CO., LTD.	11.1x	0.58x	5.6x	4.56%	3.22TCr
SHARKNINJA, INC.	18.13x	1.91x	10.57x	1.76%	1.41TCr
LG ELECTRONICS INDIA LIMITED	59.86x	4.12x	40.62x	-	1.15TCr
DE'LONGHI S.P.A.	15.25x	1.19x	7.33x	3.17%	590.58Cr
ZHEJIANG SUPOR CO., LTD.	16.23x	1.44x	12.63x	5.51%	520.78Cr
HIGOLD GROUP CO., LTD.	34.88x	-	-	-	378.37Cr
RINNAI CORPORATION	15.37x	0.75x	5.47x	2.6%	330.74Cr
SEB S.A.	11.06x	0.57x	5.65x	4.42%	284.29Cr
Average	21.67x	1.45x	12.15x	3.89%	1.8TCr
Weighted average by Cap.	17.18x	1.24x	10.82x	4.59%