Valuation La Opala RG Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:48 10/04/2026 pm IST			5-day change	1st Jan Change
174.10 ^INR	+0.84%		-1.55%	-13.96%

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	19,325	-	-
Change	-	56.07%	-1.79%	-12.4%	-28.7%	-17.94%	-	-
Enterprise Value (EV)	21,564	34,984	33,606	28,356	23,549	19,325	19,325	19,325
Change	-	62.24%	-3.94%	-15.62%	-16.95%	-17.94%	0%	0%
P/E ratio	49.6x	43.9x	30.7x	25.9x	24.4x	18.7x	15.7x	13.8x
PBR	3.69x	5.18x	4.87x	3.88x	2.86x	2.14x	1.94x	1.75x
PEG	-	0.6x	0.8x	6.67x	-1x	2.71x	0.8x	1x
Capitalization / Revenue	11.6x	11.9x	8.33x	9.05x	7.1x	6.01x	5.09x	4.46x
EV / Revenue	0x	0x	0x	0x	0x	6.01x	5.09x	4.46x
EV / EBITDA	0x	0x	0x	0x	0x	16.1x	13.6x	12x
EV / EBIT	0x	0x	0x	0x	0x	18.8x	15.4x	13.8x
EV / FCF	0x	0x	0x	0x	0x	21.6x	36x	28.5x
FCF Yield	1.5%	1.47%	2.31%	1.82%	4.13%	4.63%	2.78%	3.51%
Dividend per Share ²	-	0.8	5	-	7.5	2.9	3.5	3.9
Rate of return	-	0.23%	1.47%	-	3.54%	1.67%	2.01%	2.24%
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	174.10	174.10	174.10
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	18.72x	-	-	1.67%	21Cr
MIDEA GROUP CO., LTD.	12.41x	1.12x	9.77x	5.71%	8.42TCr
HAIER SMART HOME CO., LTD.	9.3x	0.51x	5.14x	5.84%	2.7TCr
SHARKNINJA, INC.	20.85x	2.21x	12.21x	1.53%	1.63TCr
LG ELECTRONICS INDIA LIMITED	54.83x	3.89x	38.4x	-	1.08TCr
DE'LONGHI S.P.A.	14.16x	1.03x	6.4x	3.05%	595.71Cr
ZHEJIANG SUPOR CO., LTD.	16.26x	1.46x	12.48x	5.69%	528.55Cr
HIGOLD GROUP CO., LTD.	33.23x	-	-	-	364.04Cr
RINNAI CORPORATION	15.09x	0.73x	5.32x	2.65%	325.73Cr
SEB S.A.	11.55x	0.57x	5.02x	5.61%	306.26Cr
Average	20.64x	1.44x	11.84x	3.97%	1.6TCr
Weighted average by Cap.	16.32x	1.31x	10.98x	5.08%