Valuation La Opala RG Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:53 21/01/2026 pm IST			5-day change	1st Jan Change
191.80 ^INR	-1.16%		-4.24%	-5.21%

08/11	La Opala RG Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2025	CI
14/25/14	La Opala RG Limited Reports Earnings Results for the First Quarter Ended June 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	21,290	-	-
Change	-	56.07%	-1.79%	-12.4%	-28.7%	-9.59%	-	-
Enterprise Value (EV)	21,564	34,984	33,606	28,356	23,549	21,290	21,290	21,290
Change	-	62.24%	-3.94%	-15.62%	-16.95%	-9.59%	0%	0%
P/E ratio	49.6x	43.9x	30.7x	25.9x	24.4x	18.4x	15.3x	13x
PBR	3.69x	5.18x	4.87x	3.88x	2.86x	2.33x	2.09x	1.89x
PEG	-	0.6x	0.8x	6.67x	-1x	0.9x	0.7x	0.7x
Capitalization / Revenue	11.6x	11.9x	8.33x	9.05x	7.1x	5.84x	4.96x	4.22x
EV / Revenue	0x	0x	0x	0x	0x	5.84x	4.96x	4.22x
EV / EBITDA	0x	0x	0x	0x	0x	15.7x	13.1x	11.4x
EV / EBIT	0x	0x	0x	0x	0x	18.1x	14.3x	12.8x
EV / FCF	0x	0x	0x	0x	0x	24.7x	31.3x	32x
FCF Yield	1.5%	1.47%	2.31%	1.82%	4.13%	4.06%	3.2%	3.13%
Dividend per Share ²	-	0.8	5	-	7.5	3.2	4	4.4
Rate of return	-	0.23%	1.47%	-	3.54%	1.67%	2.09%	2.29%
EPS ²	4.47	7.87	11.08	11.51	8.7	10.4	12.55	14.8
Distribution rate	-	10.2%	45.1%	-	86.2%	30.8%	31.9%	29.7%
Net sales ¹	2,113	3,227	4,523	3,651	3,319	3,648	4,291	5,047
EBITDA ¹	764.7	1,223	1,722	1,360	1,083	1,353	1,630	1,872
EBIT ¹	561.6	1,086	1,504	1,273	899.7	1,176	1,486	1,667
Net income ¹	495.7	873.7	1,230	1,277	965.9	1,148	1,392	1,643
Net Debt	-3,034	-3,405	-4,095	-4,672	-	-	-	-
Reference price ²	221.60	345.85	339.65	297.55	212.15	191.80	191.80	191.80
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.($)
LA OPALA RG LIMITED	18.66x	-	-	1.65%	24Cr
MIDEA GROUP CO., LTD.	13.55x	1.06x	9.57x	5.06%	8.5TCr
HAIER SMART HOME CO., LTD.	11.67x	0.62x	6.02x	4.31%	3.39TCr
SHARKNINJA, INC.	26.6x	2.72x	15.42x	-.--%	1.73TCr
LG ELECTRONICS INDIA LIMITED	44.67x	3.47x	30.67x	-	1.01TCr
DE'LONGHI S.P.A.	16.36x	1.28x	7.87x	2.99%	642.84Cr
ZHEJIANG SUPOR CO., LTD.	15.91x	1.41x	12.29x	5.62%	505.61Cr
HIGOLD GROUP CO., LTD.	34.88x	-	-	-	374.9Cr
RINNAI CORPORATION	16.68x	0.83x	6.02x	2.44%	355.49Cr
Average	22.11x	1.63x	12.55x	3.15%	1.84TCr
Weighted average by Cap.	17.18x	1.31x	10.72x	4.17%