Valuation La Opala RG Limited NSE India S.E.

Equities

Market Closed - NSE India S.E. Other stock markets 03:31:46 08/07/2025 pm IST			5-day change	1st Jan Change
252.85 ^INR	-1.79%		-3.21%	-20.56%

31/05	La Opala RG Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2025	CI
14/02	La Opala RG Limited Announces Appointment of Jit Roy Choudhury as Company Secretary and Compliance Officer	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	16,572	24,598	38,389	37,701	33,028	28,044	-	-
Change	-	48.43%	56.07%	-1.79%	-12.4%	-15.09%	-	-
Enterprise Value (EV)	16,572	21,564	34,984	33,606	28,356	28,044	28,044	28,044
Change	-	30.12%	62.24%	-3.94%	-15.62%	-1.1%	0%	0%
P/E ratio	19.7x	49.6x	43.9x	30.7x	25.9x	24.4x	23.1x	18.5x
PBR	3.04x	3.69x	5.18x	4.87x	3.88x	2.86x	3.06x	2.71x
PEG	-	-1.2x	0.6x	0.8x	6.67x	-1x	0.8x	0.8x
Capitalization / Revenue	6.14x	11.6x	11.9x	8.33x	9.05x	7.1x	7.41x	6.12x
EV / Revenue	0x	0x	0x	0x	0x	8.2x	7.41x	6.12x
EV / EBITDA	0x	0x	0x	0x	0x	25.7x	20.4x	16.3x
EV / EBIT	-	0x	0x	0x	0x	20.7x	23.8x	17.7x
EV / FCF	-	0x	0x	0x	0x	19.9x	35x	38.4x
FCF Yield	-	1.5%	1.47%	2.31%	1.82%	4.13%	2.85%	2.61%
Dividend per Share ²	-	-	0.8	5	-	7.5	3.3	4.3
Rate of return	-	-	0.23%	1.47%	-	3.54%	1.31%	1.7%
EPS ²	7.59	4.47	7.87	11.08	11.51	8.7	10.95	13.65
Distribution rate	-	-	10.2%	45.1%	-	86.2%	30.1%	31.5%
Net sales ¹	2,700	2,113	3,227	4,523	3,651	3,319	3,784	4,581
EBITDA ¹	1,212	764.7	1,223	1,722	1,360	1,083	1,376	1,720
EBIT ¹	-	561.6	1,086	1,504	1,273	899.7	1,176	1,582
Net income ¹	842.7	495.7	873.7	1,230	1,277	965.9	1,214	1,516
Net Debt	-	-3,034	-3,405	-4,095	-4,672	-	-	-
Reference price ²	149.30	221.60	345.85	339.65	297.55	252.65	252.65	252.65
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	30/06/20	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.	12.8x	1x	8.77x	5.34%	7.7TCr
HAIER SMART HOME CO., LTD.	11.51x	0.59x	5.62x	4.3%	3.13TCr
SHARKNINJA, INC.	23.27x	2.39x	13.54x	-.--%	1.49TCr
ZHEJIANG SUPOR CO., LTD.	17.52x	1.65x	13.6x	5.11%	579.15Cr
SEB S.A.	10.33x	0.75x	5.83x	3.56%	525.89Cr
DE'LONGHI S.P.A.	13.36x	1.03x	6.52x	3.52%	519.76Cr
RINNAI CORPORATION	15.27x	0.7x	5.11x	2.72%	349.78Cr
HUSQVARNA AB	14.67x	0.83x	6.74x	3.42%	302.88Cr
BREVILLE GROUP LIMITED	32.2x	2.58x	16.08x	1.23%	280.18Cr
Average	16.77x	1.28x	9.09x	3.25%	1.65TCr
Weighted average by Cap.	14.16x	1.09x	8.60x	4.27%