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 39,750 - -
Change - 59.58% -12.67% -26.85% 14.11% - -
Enterprise Value (EV) 34,168 54,527 47,617 34,834 39,750 39,750 39,750
Change - 59.58% -12.67% -26.85% 14.11% 0% 0%
P/E - 27.5x 30.5x 20x 21.4x 19.3x 16.5x
PBR - 7.34x 5.3x 3.25x 2.49x 2.81x 2.39x
PEG - - -1.4x 1.7x -1.1x 2.24x 1x
Capitalization / Revenue - 4.62x 3.9x 3.02x 2.64x 3.08x 2.75x
EV / Revenue - 0x 0x 0x 3.52x 3.08x 2.75x
EV / EBITDA - 0x 0x 0x 17x 14.5x 12.9x
EV / EBIT - 0x 0x 0x 20.3x 17x 15x
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 2 125.46 200.22 174.85 127.91 145.96 145.96 145.96
Nbr of stocks (in thousands) 272,333 272,333 272,333 272,333 272,333 - -
Announcement Date 5/23/22 5/25/23 5/20/24 5/30/25 5/16/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.82x5.98x22.24x0.78% 119B
43.29x7.45x27.88x1.41% 43.09B
24.65x3.61x15.53x0.95% 30.1B
31.79x4.1x15.14x0.11% 29.99B
28.21x4.65x16.64x1.41% 27.88B
19.49x1.6x11.87x2.49% 27.7B
24.23x2.9x12.67x1.56% 26.24B
25.6x3.3x15.71x1.78% 23.23B
Average 29.01x 4.20x 17.21x 1.31% 40.96B
Weighted average by Cap. 31.36x 4.87x 19.13x 1.15%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!