Company Valuation: Ram Ratna Wires Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 981.2 1,762 4,349 6,956 11,255 23,941
Change - 79.6% 146.82% 59.94% 61.8% 112.71%
Enterprise Value (EV) 1 3,898 5,334 6,899 9,485 13,355 26,974
Change - 36.85% 29.34% 37.49% 40.79% 101.98%
P/E 6.79x 11.8x 8.33x 15.5x 21.5x 36.1x
PBR 0.55x 0.88x 1.6x 2.23x 2.74x 4.95x
PEG - 3.81x 0x -1.1x 1.3x 1.4x
Capitalization / Revenue 0.07x 0.12x 0.19x 0.26x 0.38x 0.65x
EV / Revenue 0.27x 0.35x 0.3x 0.36x 0.45x 0.74x
EV / EBITDA 6.6x 8.85x 6.32x 8.78x 11.3x 17.4x
EV / EBIT 9.51x 12.4x 7.5x 10.5x 13.4x 20.1x
EV / FCF 27.9x -7.63x 8.29x -435x -34.3x -47.1x
FCF Yield 3.58% -13.1% 12.1% -0.23% -2.91% -2.12%
Dividend per Share 2 0.125 0.25 1.25 1.25 1.25 1.25
Rate of return 1.12% 1.25% 2.53% 1.58% 0.98% 0.46%
EPS 2 1.642 1.692 5.93 5.1 5.939 7.52
Distribution rate 7.61% 14.8% 21.1% 24.5% 21% 16.6%
Net sales 1 14,343 15,156 22,824 26,396 29,765 36,671
EBITDA 1 590.2 602.5 1,092 1,080 1,184 1,552
EBIT 1 409.7 431.3 919.7 901 995.6 1,345
Net income 1 144.5 149 521.9 448.9 522.6 701.5
Net Debt 1 2,916 3,572 2,549 2,529 2,099 3,033
Reference price 2 11.15 20.02 49.42 79.05 127.90 271.80
Nbr of stocks (in thousands) 88,000 88,000 88,000 88,000 88,000 88,084
Announcement Date 8/29/20 8/23/21 8/29/22 8/18/23 8/9/24 8/4/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.33x1.86x14.32x0.76% 43.59B
54.51x7.66x41x - 10.22B
19.11x0.97x8.06x2.4% 6.52B
16.74x0.41x7.31x0.83% 5.58B
18.47x2.15x12.28x1.59% 5.32B
53.94x3.97x38.42x0.12% 5.03B
17.84x2.21x11.82x1.73% 4.82B
Average 29.85x 2.75x 19.03x 1.24% 11.58B
Weighted average by Cap. 30.41x 2.59x 17.91x 1%

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