Company Valuation: K&R Rail Engineering Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 316.4 220.9 308.5 6,505 12,791 5,721
Change - -30.17% 39.64% 2,008.7% 96.64% -55.27%
Enterprise Value (EV) 1 89.21 228 357.2 6,492 12,820 5,698
Change - 155.62% 56.63% 1,717.57% 97.47% -55.55%
P/E 16x 5.21x 5.09x 104x 291x 99x
PBR 1.06x 0.65x 0.76x 7.76x 19.3x 5.08x
PEG - 0x 0.1x 27.85x -5.5x -6.9x
Capitalization / Revenue 0.25x 0.17x 0.16x 1.67x 1.93x 0.82x
EV / Revenue 0.07x 0.18x 0.18x 1.67x 1.94x 0.82x
EV / EBITDA 0.92x 2.43x 3.28x 48.4x 103x 50.1x
EV / EBIT 1.06x 3.01x 3.94x 63x 141x 70.4x
EV / FCF 13.7x 141x -6.03x -20.6x 50.6x -26.9x
FCF Yield 7.3% 0.71% -16.6% -4.86% 1.97% -3.71%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 1.257 2.685 3.837 3.981 1.878 1.61
Distribution rate - - - - - -
Net sales 1 1,281 1,299 1,947 3,899 6,624 6,964
EBITDA 1 96.84 93.7 108.8 134.2 124.1 113.6
EBIT 1 83.96 75.67 90.59 103.1 91.1 80.97
Net income 1 19.83 42.37 60.55 62.81 77.85 62
Net Debt 1 -227.2 7.121 48.69 -13.17 28.16 -22.75
Reference price 2 20.05 14.00 19.55 412.25 546.90 159.40
Nbr of stocks (in thousands) 15,780 15,780 15,779 15,779 23,389 35,891
Announcement Date 04/09/20 08/09/21 04/11/22 06/09/24 06/09/24 08/12/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.56M
42.09x2.07x19.46x0.08% 81.5B
12.37x1.05x5.8x4.71% 68.95B
27.42x2.08x20.98x1.08% 60.28B
54.67x4.3x26.89x1.8% 42.44B
20.08x2.41x13.41x0.33% 35.54B
25.22x0.63x10.34x2.46% 30.67B
5.94x0.37x7.08x4.76% 29.14B
17.65x1.22x11.04x0.25% 26.64B
20.68x0.39x6.14x2.94% 25.8B
Average 25.13x 1.61x 13.46x 2.04% 40.1B
Weighted average by Cap. 27.24x 1.76x 14.58x 1.95%

Y-o-Y evolution of P/E

Valuation ratios - P/E - K&R Rail Engineering Limited

Historical PBR trend

Valuation ratios - PBR - K&R Rail Engineering Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - K&R Rail Engineering Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - K&R Rail Engineering Limited

  1. Stock Market
  2. Stocks
  3. KRRAIL Stock
  4. Valuation K&R Rail Engineering Limited