Company Valuation: Anand Rathi Wealth Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 25,232 33,672 154,203 158,752 252,001 363,298 - -
Change - 33.45% 357.96% 2.95% 58.74% 44.17% - -
Enterprise Value (EV) 25,232 33,672 154,203 158,752 252,001 363,298 363,298 363,298
Change - 33.45% 357.96% 2.95% 58.74% 44.17% 0% 0%
P/E 20x - - 52.9x 64.4x 85x 65x 49.7x
PBR - 7.01x 23.4x 23.1x - 26.7x 20.6x -
PEG - - - - 2.1x 9.3x 2.1x 1.6x
Capitalization / Revenue - 6.03x 20.5x 16.9x 21.9x 26.1x 21.2x 16.7x
EV / Revenue - 0x 0x 0x 0x 26.1x 21.2x 16.7x
EV / EBITDA - 0x 0x 0x 0x 71.1x - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 3 3.5 5.25 6.5 7.5 9 -
Rate of return - 1.49% 0.38% 0.55% 0.43% 0.34% 0.41% -
EPS 2 7.59 - - 18.08 23.58 25.74 33.66 44
Distribution rate - - - 29% 27.6% 29.1% 26.7% -
Net sales 1 - 5,583 7,520 9,391 11,488 13,920 17,159 21,696
EBITDA 1 - 2,387 3,038 4,002 4,815 5,111 - -
EBIT - - - - - - - -
Net income 1 1,267 - - 2,998 3,957 4,326 5,689 7,691
Net Debt - - - - - - - -
Reference price 2 151.58 201.92 923.59 956.10 1,517.70 2,188.00 2,188.00 2,188.00
Nbr of stocks (in thousands) 166,465 166,753 166,961 166,041 166,041 166,041 - -
Announcement Date 19/7/22 12/4/23 12/4/24 10/4/25 9/4/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
85x - - 0.34% 3.8B
23.82x8.22x15.77x3.6% 115B
17.83x13.97x28.59x0.72% 97.38B
24.13x - - 3.84% 32.13B
11.69x4.82x9.47x5.19% 22.16B
17.37x1.84x7.04x3.84% 17.43B
15.24x4.69x12.94x2.84% 17.59B
15.17x9.58x - 9.64% 14.3B
33.11x18.84x25.88x - 11.7B
Average 27.04x 8.85x 16.61x 3.75% 36.8B
Weighted average by Cap. 21.14x 9.76x 19.42x 3.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ANANDRATHI Stock
  4. Valuation Anand Rathi Wealth Limited