Projected Income Statement: Rolex Rings Limited

Forecast Balance Sheet: Rolex Rings Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 23/5/22 25/5/23 20/5/24 30/5/25 16/5/26 - -
Estimates

Cash Flow Forecast: Rolex Rings Limited

Fiscal Period: March 2023 2024 2025 2026 2027 2028
CAPEX 1 423.5 634.6 501.2 345.4 383.3 400
Change - 49.84% -21.01% -31.08% -9.8% 4.35%
Free Cash Flow (FCF) 1 1,711 1,666 - - 1,705 2,103
Change - -2.63% - - - 23.34%
Announcement Date 25/5/23 20/5/24 30/5/25 16/5/26 - -
1INR in Million
Estimates

Forecast Financial Ratios: Rolex Rings Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) - 22.11% 21.44% 20.84% 20.14% 21.69% 21.62%
EBIT Margin (%) - 19.83% 18.77% 17.34% 16.89% 18.67% 18.77%
EBT Margin (%) - 20.63% 17.16% 17.98% 16.64% 21.88% 22.48%
Net margin (%) - 16.8% 12.77% 15.07% 12.34% 16.39% 16.8%
FCF margin (%) - 14.51% 13.64% - - 13.16% 14.59%
FCF / Net Income (%) - 86.38% 106.78% - - 80.27% 86.88%

Profitability

       
ROA - - - - - - -
ROE - 30.76% 16.85% 19.24% 15.7% 16.1% 15.67%

Financial Health

       
Leverage (Debt/EBITDA) - - - - - - -
Debt / Free cash flow - - - - - - -

Capital Intensity

       
CAPEX / Current Assets (%) - 3.59% 5.19% 4.34% 3.02% 2.96% 2.78%
CAPEX / EBITDA (%) - 16.24% 24.22% 20.83% 15% 13.64% 12.84%
CAPEX / FCF (%) - 24.75% 38.08% - - 22.48% 19.02%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - 27.28 32.98 39.37 44.56 53.6 62.07
Change - - 20.89% 19.36% 13.2% 16.52% 15.8%
EPS 1 - 7.274 5.73 6.389 5.18 7.95 9.033
Change - - -21.23% 11.5% -18.92% 14.39% 13.63%
Nbr of stocks (in thousands) - 272,333 272,333 272,333 272,333 272,333 272,333
Announcement Date - 25/5/23 20/5/24 30/5/25 16/5/26 - -
1INR
Estimates
2026 2027 *
P/E 21.4x 19.7x
PBR 2.49x 2.92x
EV / Sales 2.64x 3.29x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Quarterly revenue - Rate of surprise