Company Valuation: B-Right Realestate Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025
Market Cap 1 2,170 1,663 3,780
Change - -23.33% 127.27%
Enterprise Value (EV) 1 2,229 3,035 4,421
Change - 36.15% 45.65%
P/E 105x 68.5x 223x
PBR 1.58x 1.19x 2.68x
PEG 4.4x 3.9x -7.4x
Capitalization / Revenue 12.6x 4.07x 3.65x
EV / Revenue 12.9x 7.42x 4.27x
EV / EBITDA 59.7x 30.9x 33.8x
EV / EBIT 73.1x 35.9x 37.6x
EV / FCF 34.6x -2.16x 9.01x
FCF Yield 2.89% -46.2% 11.1%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 1.999 2.35 1.638
Distribution rate - - -
Net sales 1 172.2 409 1,034
EBITDA 1 37.33 98.17 130.7
EBIT 1 30.48 84.66 117.7
Net income 1 19.1 24.3 16.92
Net Debt 1 59.88 1,372 640.6
Reference price 2 210.00 161.00 365.90
Nbr of stocks (in thousands) 10,331 10,331 10,331
Announcement Date 28/6/23 31/8/24 2/9/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 99.07M
14.88x4.71x12.81x3.38% 42.6B
21.11x4.3x17.65x1.19% 31.53B
6.05x0.73x1.51x8.25% 29.17B
7.86x1.41x7.04x4.53% 28.29B
14.24x3.12x14.93x2.47% 25.95B
16.12x1.03x6.79x2.31% 22.38B
16.68x6.95x19.71x1.14% 22.03B
9.05x2.2x7.56x4.11% 19.76B
Average 13.25x 3.06x 11.00x 3.42% 24.65B
Weighted average by Cap. 13.42x 3.15x 11.13x 3.48%

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. 543543 Stock
  4. Valuation B-Right Realestate Limited