RELAXO FOOTWEARS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 830.8 INR | -0.44% |
|
+2.09% | -8.00% |
| Apr. 18 | Relaxo Footwears Limited Announces Resignation of Ashish Bansal from the Position of General Manager - Internal Auditor | CI |
| Mar. 29 | Relaxo Footwears Limited Announces Board Changes | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 96,133 | 148,253 | 217,176 | 265,156 | 211,324 | 206,818 | - | - |
| Enterprise Value (EV) 1 | 96,546 | 149,597 | 218,250 | 262,937 | 208,128 | 202,634 | 201,262 | 199,208 |
| P/E ratio | 54.8 x | 65.6 x | 74.6 x | 114 x | 137 x | 102 x | 70.4 x | 55.8 x |
| Yield | 0.23% | 0.21% | 0.29% | 0.23% | 0.29% | 0.31% | 0.41% | 0.56% |
| Capitalization / Revenue | 4.19 x | 6.15 x | 9.21 x | 9.99 x | 7.59 x | 6.92 x | 5.96 x | 5.2 x |
| EV / Revenue | 4.21 x | 6.21 x | 9.25 x | 9.91 x | 7.48 x | 6.78 x | 5.8 x | 5.01 x |
| EV / EBITDA | 29.8 x | 36.6 x | 44 x | 63.2 x | 62 x | 49.9 x | 37.5 x | 30.9 x |
| EV / FCF | 311 x | 73.8 x | 56 x | -315 x | 96.9 x | 74.8 x | 71.5 x | 54.3 x |
| FCF Yield | 0.32% | 1.36% | 1.79% | -0.32% | 1.03% | 1.34% | 1.4% | 1.84% |
| Price to Book | 8.7 x | 11.6 x | 13.8 x | 15.1 x | 11.4 x | 10.4 x | 9.46 x | 8.5 x |
| Nbr of stocks (in thousands) | 248,102 | 248,246 | 248,442 | 248,926 | 248,939 | 248,939 | - | - |
| Reference price 2 | 387.5 | 597.2 | 874.2 | 1,065 | 848.9 | 830.8 | 830.8 | 830.8 |
| Announcement Date | 5/10/19 | 6/6/20 | 5/20/21 | 5/11/22 | 5/10/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 22,921 | 24,105 | 23,592 | 26,533 | 27,828 | 29,866 | 34,705 | 39,775 |
| EBITDA 1 | 3,243 | 4,090 | 4,955 | 4,158 | 3,358 | 4,057 | 5,365 | 6,450 |
| EBIT 1 | 2,619 | 2,995 | 3,855 | 3,022 | 2,107 | 2,683 | 3,844 | 4,803 |
| Operating Margin | 11.43% | 12.43% | 16.34% | 11.39% | 7.57% | 8.98% | 11.08% | 12.08% |
| Earnings before Tax (EBT) 1 | 2,680 | 2,917 | 3,912 | 3,106 | 2,100 | 2,696 | 3,925 | 4,954 |
| Net income 1 | 1,754 | 2,262 | 2,916 | 2,327 | 1,545 | 2,014 | 2,928 | 3,692 |
| Net margin | 7.65% | 9.39% | 12.36% | 8.77% | 5.55% | 6.74% | 8.44% | 9.28% |
| EPS 2 | 7.065 | 9.100 | 11.72 | 9.350 | 6.210 | 8.116 | 11.80 | 14.88 |
| Free Cash Flow 1 | 310.6 | 2,028 | 3,898 | -835.2 | 2,149 | 2,709 | 2,813 | 3,667 |
| FCF margin | 1.36% | 8.41% | 16.52% | -3.15% | 7.72% | 9.07% | 8.11% | 9.22% |
| FCF Conversion (EBITDA) | 9.58% | 49.59% | 78.67% | - | 63.99% | 66.77% | 52.44% | 56.85% |
| FCF Conversion (Net income) | 17.7% | 89.64% | 133.69% | - | 139.11% | 134.48% | 96.09% | 99.32% |
| Dividend per Share 2 | 0.9000 | 1.250 | 2.500 | 2.500 | 2.500 | 2.560 | 3.367 | 4.657 |
| Announcement Date | 5/10/19 | 6/6/20 | 5/20/21 | 5/11/22 | 5/10/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6,720 | 7,477 | 4,971 | 7,144 | 7,435 | 6,982 | 6,672 | 6,696 | 6,810 | 7,649 | 7,388 | 7,343 | 7,430 | 8,030 |
| EBITDA 1 | 1,487 | 1,629 | 661.7 | 1,168 | 1,216 | 1,111 | 861.2 | 594.3 | 722.5 | 1,180 | 1,076 | 985.6 | 1,011 | 1,220 |
| EBIT | - | - | - | - | - | 824.3 | - | - | - | 852.2 | - | - | 856 | 752 |
| Operating Margin | - | - | - | - | - | 11.81% | - | - | - | 11.14% | - | - | 11.52% | 9.36% |
| Earnings before Tax (EBT) 1 | 1,209 | 1,376 | 402.5 | 919.4 | 939.7 | 844.4 | 535.8 | 304.4 | 405.8 | 854.1 | 757.7 | 576 | 583.5 | 957.3 |
| Net income 1 | 900.7 | 1,022 | 309.6 | 686.9 | 701 | 629.3 | 386.7 | 224 | 301 | 633 | 563.2 | 461.5 | 504.8 | 661.6 |
| Net margin | 13.4% | 13.66% | 6.23% | 9.61% | 9.43% | 9.01% | 5.8% | 3.35% | 4.42% | 8.28% | 7.62% | 6.29% | 6.79% | 8.24% |
| EPS 2 | 3.630 | 4.100 | 1.240 | 2.760 | 2.820 | 2.530 | 1.550 | 0.9000 | 1.210 | 2.550 | 2.260 | 1.933 | 2.300 | 2.500 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 1/30/21 | 5/20/21 | 7/31/21 | 11/1/21 | 1/29/22 | 5/11/22 | 7/26/22 | 11/2/22 | 2/4/23 | 5/10/23 | 7/24/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 413 | 1,344 | 1,075 | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 2,219 | 3,196 | 4,184 | 5,557 | 7,611 |
| Leverage (Debt/EBITDA) | 0.1274 x | 0.3287 x | 0.2169 x | - | - | - | - | - |
| Free Cash Flow 1 | 311 | 2,028 | 3,898 | -835 | 2,149 | 2,709 | 2,813 | 3,667 |
| ROE (net income / shareholders' equity) | 18.8% | 19% | 20.5% | 14% | 8.55% | 10.7% | 14% | 15.9% |
| ROA (Net income/ Total Assets) | - | - | - | - | 6.33% | 8.2% | 10.8% | 12% |
| Assets 1 | - | - | - | - | 24,387 | 24,565 | 27,110 | 30,769 |
| Book Value Per Share 2 | 44.60 | 51.30 | 63.30 | 70.70 | 74.50 | 79.60 | 87.80 | 97.70 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 924 | 1,161 | 1,233 | 1,395 | 1,852 | 1,011 | 964 | 1,070 |
| Capex / Sales | 4.03% | 4.82% | 5.23% | 5.26% | 6.65% | 3.38% | 2.78% | 2.69% |
| Announcement Date | 5/10/19 | 6/6/20 | 5/20/21 | 5/11/22 | 5/10/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -8.00% | 2.48B | |
| +24.69% | 21.39B | |
| +21.58% | 10.31B | |
| +4.92% | 10.21B | |
| -6.73% | 8.54B | |
| +34.25% | 7.61B | |
| -13.48% | 6.99B | |
| +16.67% | 3.26B | |
| +65.97% | 2.95B | |
| -17.43% | 2.1B |
- Stock Market
- Equities
- RELAXO Stock
- Financials Relaxo Footwears Limited
