Company Valuation: Reliance Infrastructure Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 9,202 29,562 50,646 1,07,032 1,02,303 27,462
Change - 221.26% 71.32% 111.33% -4.42% -73.16%
Enterprise Value (EV) 1 1,38,998 1,44,283 1,46,722 1,71,929 1,36,073 52,490
Change - 3.8% 1.69% 17.18% -20.86% -61.43%
P/E -1.73x -3.16x -1.28x -6.34x 2.14x 0.94x
PBR 0.1x 0.24x 0.54x 1.22x 0.71x 0.15x
PEG - -0x -0x 0.1x -0x -0x
Capitalization / Revenue 0.06x 0.16x 0.25x 0.49x 0.43x 0.13x
EV / Revenue 0.83x 0.78x 0.71x 0.78x 0.58x 0.26x
EV / EBITDA 4.56x 4.38x 5.01x 4.29x 2.49x 1.81x
EV / EBIT 8.09x 7.12x 9.8x 6.79x 3.34x 3.57x
EV / FCF 7.8x 4.78x 3.31x 6.23x 1.97x 3.12x
FCF Yield 12.8% 20.9% 30.2% 16% 50.7% 32%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -20.24 -35.68 -113 -42.66 120.7 71.41
Distribution rate - - - - - -
Net sales 1 1,67,046 1,84,111 2,06,464 2,20,669 2,35,919 2,04,405
EBITDA 1 30,513 32,919 29,267 40,110 54,673 29,061
EBIT 1 17,171 20,273 14,977 25,306 40,685 14,688
Net income 1 -5,323 -9,384 -32,212 -16,087 49,375 29,002
Net Debt 1 1,29,796 1,14,720 96,076 64,897 33,770 25,027
Reference price 2 35.05 112.60 144.15 270.50 258.55 67.28
Nbr of stocks (in thousands) 2,62,540 2,62,540 3,51,340 3,95,681 3,95,681 4,08,181
Announcement Date 23/08/21 10/06/22 06/07/23 12/07/24 16/07/25 23/07/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20Cr
27.29x4.53x31.72x0.23% 23TCr
20.51x9.22x16.52x2.97% 18TCr
20.97x4.46x12.27x3.29% 17TCr
20.23x11.3x14.79x3.46% 11TCr
21.31x5.98x13.13x3.24% 11TCr
12.79x1.87x6.63x5.55% 10TCr
18.85x5.69x11.46x3.42% 9.93TCr
21.29x3.16x13.15x0.65% 9.3TCr
20.13x5.16x12.48x2.96% 7.09TCr
Average 20.37x 5.71x 14.68x 2.86% 11.5TCr
Weighted average by Cap. 21.16x 5.80x 16.57x 2.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Reliance Infrastructure Limited

Historical PBR trend

Valuation ratios - PBR - Reliance Infrastructure Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Reliance Infrastructure Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Reliance Infrastructure Limited

  1. Stock Market
  2. Stocks
  3. RELINFRA Stock
  4. Valuation Reliance Infrastructure Limited