Valuation CARE Ratings Limited

Stocks

Market Closed - NSE India S.E. 09:05:07 30/09/26 pm AEST			5-day change	1st Jan Change
1,616.70 ^INR	-1.29%		-0.68%	+1.05%

02/09	Ind-Swift Laboratories Ltd. Approves the Appointment of M/S. Care Ratings Limited as the Monitoring Agency	CI
08/08	CARE Ratings Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	15,133	19,092	33,416	33,105	43,523	48,692	-	-
Change	-	26.16%	75.03%	-0.93%	31.47%	11.88%	-	-
Enterprise Value (EV)	15,133	19,092	33,416	33,105	43,523	48,692	48,692	48,692
Change	-	26.16%	75.03%	-0.93%	31.47%	11.88%	0%	0%
P/E	20.2x	22.8x	33.2x	24.2x	25.5x	24.1x	20.8x	18.1x
PBR	2.34x	2.67x	4.61x	4.07x	4.68x	4.51x	3.93x	3.43x
PEG	-	2x	1.7x	0.7x	1x	1.3x	1.3x	1.2x
Capitalization / Revenue	6.11x	6.68x	10.1x	8.23x	9.2x	8.78x	7.63x	6.69x
EV / Revenue	0x	0x	0x	0x	0x	8.78x	7.63x	6.69x
EV / EBITDA	0x	0x	0x	0x	0x	21.2x	18.1x	15.7x
EV / EBIT	0x	0x	0x	0x	0x	22.8x	19.5x	17x
EV / FCF	0x	0x	0x	0x	0x	21.7x	18.9x	16.5x
FCF Yield	3.24%	3.71%	2.45%	3.27%	3.2%	4.6%	5.29%	6.06%
Dividend per Share ²	17	17	17	18	14	26.1	28.5	32.5
Rate of return	3.33%	2.64%	1.52%	1.63%	0.97%	1.61%	1.76%	2.01%
EPS ²	25.31	28.17	33.67	45.69	56.83	67.2	77.9	89.5
Distribution rate	67.2%	60.3%	50.5%	39.4%	24.6%	38.8%	36.6%	36.3%
Net sales ¹	2,476	2,859	3,317	4,023	4,731	5,545	6,378	7,281
EBITDA ¹	798.2	993.4	1,121	1,553	1,974	2,300	2,691	3,092
EBIT ¹	721.2	945.2	1,017	1,436	1,830	2,136	2,501	2,869
Net income ¹	751.1	835.3	1,005	1,372	1,712	2,021	2,341	2,689
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	510.45	642.80	1,119.40	1,106.00	1,448.50	1,616.70	1,616.70	1,616.70
Nbr of stocks (in thousands)	29,647	29,701	29,852	29,932	30,047	30,118	-	-
Announcement Date	29/5/22	11/5/23	9/5/24	12/5/25	13/5/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CARE RATINGS LIMITED	24.37x	-	-	1.59%	514M
S&P GLOBAL, INC.	24.35x	8.84x	16.75x	1%	116B
MOODY'S CORPORATION	28x	10.14x	19.02x	0.92%	78.77B
THOMSON REUTERS CORPORATION	23.72x	5.4x	13.54x	2.67%	41.69B
MSCI, INC.	27.04x	12.82x	20.8x	1.52%	39.24B
EXPERIAN PLC	17.97x	3.74x	10.36x	2.35%	28.88B
BROADRIDGE FINANCIAL SOLUTIONS, INC.	17.5x	2.66x	10.96x	2.69%	18.35B
WOLTERS KLUWER N.V.	13.12x	3.03x	9.08x	3.97%	17.18B
EQUIFAX INC.	21.07x	3.19x	10.07x	1.59%	16.55B
COMPUTERSHARE LIMITED	20.73x	4.87x	12.18x	3.2%	16.4B
Average	21.79x	6.08x	13.64x	2.15%	37.32B
Weighted average by Cap.	23.68x	7.76x	15.67x	1.67%