Company Valuation: Rolex Rings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,168 54,527 47,617 34,834 37,296 - -
Change - 59.58% -12.67% -26.85% 7.07% - -
Enterprise Value (EV) 34,168 54,527 47,617 34,834 37,296 37,296 37,296
Change - 59.58% -12.67% -26.85% 7.07% 0% 0%
P/E - 27.5x 30.5x 20x 21.4x 18.1x 15.5x
PBR - 7.34x 5.3x 3.25x 2.49x 2.63x 2.25x
PEG - - -1.4x 1.7x -1.1x 2.1x 0.9x
Capitalization / Revenue - 4.62x 3.9x 3.02x 2.64x 2.89x 2.58x
EV / Revenue - 0x 0x 0x 3.3x 2.89x 2.58x
EV / EBITDA - 0x 0x 0x 15.9x 13.6x 12.1x
EV / EBIT - 0x 0x 0x 19x 16x 14.1x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - 7.274 5.73 6.389 5.18 7.55 8.85
Distribution rate - - - - - - -
Net sales 1 - 11,790 12,218 11,548 11,435 12,904 14,476
EBITDA 1 - 2,607 2,620 2,406 2,302 2,747 3,088
EBIT 1 - 2,338 2,293 2,002 1,931 2,334 2,652
Net income 1 1,319 1,981 1,560 1,740 1,411 2,049 2,412
Net Debt - - - - - - -
Reference price 2 125.46 200.22 174.85 127.91 136.95 136.95 136.95
Nbr of stocks (in thousands) 272,333 272,333 272,333 272,333 272,333 - -
Announcement Date 23/5/22 25/5/23 20/5/24 30/5/25 16/5/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.71x - - - 391M
35.87x6.15x22.84x0.75% 123B
32.99x6.19x21.3x1.86% 41.78B
33.95x4.4x16.44x0.1% 32.35B
21.67x1.79x13.17x2.24% 30.77B
24.33x3.8x12.77x1.5% 27.81B
22.6x3.28x14.14x1.04% 27.56B
25.73x3.11x13.38x1.46% 27.31B
26.24x3.3x16.12x1.73% 24.42B
Average 27.01x 4.00x 16.27x 1.33% 37.28B
Weighted average by Cap. 30.43x 4.70x 18.33x 1.18%

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. ROLEXRINGS Stock
  4. Valuation Rolex Rings Limited