Company Valuation: Ram Ratna Wires Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,762 4,349 6,956 11,255 23,941 26,969
Change - 146.82% 59.94% 61.8% 112.71% 12.64%
Enterprise Value (EV) 1 5,334 6,899 9,485 13,355 26,974 33,640
Change - 29.34% 37.49% 40.79% 101.98% 24.71%
P/E 11.8x 8.33x 15.5x 21.5x 36.1x 25.2x
PBR 0.88x 1.6x 2.23x 2.74x 4.95x 4.65x
PEG - 0x -1.1x 1.3x 1.4x 0.5x
Capitalization / Revenue 0.12x 0.19x 0.26x 0.38x 0.65x 0.52x
EV / Revenue 0.35x 0.3x 0.36x 0.45x 0.74x 0.65x
EV / EBITDA 8.85x 6.32x 8.78x 11.3x 17.4x 12.9x
EV / EBIT 12.4x 7.5x 10.5x 13.4x 20.1x 14.9x
EV / FCF -7.63x 8.29x -435x -34.3x -47.1x -9.36x
FCF Yield -13.1% 12.1% -0.23% -2.91% -2.12% -10.7%
Dividend per Share 2 0.25 1.25 1.25 1.25 1.25 2.5
Rate of return 1.25% 2.53% 1.58% 0.98% 0.46% 0.87%
EPS 2 1.692 5.93 5.1 5.939 7.52 11.46
Distribution rate 14.8% 21.1% 24.5% 21% 16.6% 21.8%
Net sales 1 15,156 22,824 26,396 29,765 36,671 51,591
EBITDA 1 602.5 1,092 1,080 1,184 1,552 2,605
EBIT 1 431.3 919.7 901 995.6 1,345 2,253
Net income 1 149 521.9 448.9 522.6 701.5 1,071
Net Debt 1 3,572 2,549 2,529 2,099 3,033 6,671
Reference price 2 20.02 49.42 79.05 127.90 271.80 288.90
Nbr of stocks (in thousands) 88,000 88,000 88,000 88,000 88,084 93,349
Announcement Date 23/08/21 29/08/22 18/08/23 09/08/24 04/08/25 11/07/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.7x1.75x13.31x0.86% 3.96TCr
37.76x5.39x28.84x - 712.52Cr
18.59x0.95x7.91x2.38% 662.46Cr
17.54x2.1x11.61x1.67% 518.68Cr
18.03x2.25x12.1x1.69% 494.63Cr
51.36x3.77x36.52x0.12% 480.28Cr
12.13x0.35x6.24x1.14% 427.89Cr
13.06x1.3x11.08x4.78% 397.89Cr
Average 24.27x 2.23x 15.95x 1.81% 956.47Cr
Weighted average by Cap. 25.35x 2.10x 15.04x 1.32%

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. RAMRAT Stock
  4. RAMRAT Stock
  5. Valuation Ram Ratna Wires Limited