Company Valuation: Lead Reclaim and Rubber Products Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025
Market Cap 1 222.8 238.6 411.1
Change - 7.08% 72.31%
Enterprise Value (EV) 1 230.9 267.8 451.8
Change - 15.97% 68.72%
P/E 14.5x 65x 29.7x
PBR 2.06x 2.13x 2.41x
PEG 1.82x -0.9x 0x
Capitalization / Revenue 2.54x 1.62x 1.32x
EV / Revenue 2.64x 1.81x 1.45x
EV / EBITDA 20.4x 16.2x 12.2x
EV / EBIT 31.2x 25.5x 18.1x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 2.09 0.5 1.887
Distribution rate - - -
Net sales 1 87.6 147.7 311.2
EBITDA 1 11.3 16.5 37
EBIT 1 7.4 10.5 25
Net income 1 8.3 3.7 14.6
Net Debt 1 8.1 29.2 40.7
Reference price 2 30.35 32.50 56.00
Nbr of stocks (in thousands) 7,342 7,342 7,342
Announcement Date 30/05/23 03/09/24 06/09/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 77.75L
14.28x1.09x5.75x3.23% 3.2TCr
14.12x1.03x5.74x3.89% 2.74TCr
8.75x1.17x5.61x3.31% 719.94Cr
10.75x1.08x6.32x2.64% 674.44Cr
9.96x - - 3.06% 654.81Cr
18.13x - - 3.09% 496.41Cr
10.07x0.67x5.44x4.02% 365.34Cr
7.9x0.85x4.08x3.75% 359.58Cr
36.23x1.94x10.89x1.84% 260.59Cr
Average 14.47x 1.12x 6.26x 3.2% 946.7Cr
Weighted average by Cap. 13.66x 1.07x 5.86x 3.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. LRRPL Stock
  4. Valuation Lead Reclaim and Rubber Products Limited