Valuation Rama Vision Limited

Stocks

Delayed Bombay S.E. 10:06:33 13/11/2026 +04			5-day change	1st Jan Change
210.80 ^INR	+1.86%		+2.88%	+67.30%

11-03	Rama Vision Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026	CI
08-12	Rama Vision Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	70.18	175.5	340.5	750.7	832.4	1,205
Change	-	150%	94.06%	120.47%	10.89%	44.79%
Enterprise Value (EV) ¹	93.8	213.8	426.6	937.3	1,031	1,418
Change	-	127.98%	99.48%	119.73%	9.99%	37.53%
P/E	22.9x	12x	13.4x	21.8x	29.4x	20.4x
PBR	0.39x	0.91x	1.52x	2.72x	2.74x	3.31x
PEG	-	0x	0.2x	0.7x	-1.6x	0x
Capitalization / Revenue	0.13x	0.28x	0.42x	0.84x	0.73x	0.76x
EV / Revenue	0.17x	0.35x	0.52x	1.05x	0.91x	0.89x
EV / EBITDA	4.51x	8.18x	9.08x	14.5x	14.5x	11.9x
EV / EBIT	5.46x	9.59x	9.97x	16.3x	18.2x	13.6x
EV / FCF	2.26x	-15.1x	-11.2x	-5.12x	-49.9x	-87.2x
FCF Yield	44.2%	-6.62%	-8.92%	-19.5%	-2.01%	-1.15%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.3056	1.46	2.53	3.305	2.716	5.68
Distribution rate	-	-	-	-	-	-
Net sales ¹	550.4	617.4	818.6	895.7	1,139	1,588
EBITDA ¹	20.78	26.13	46.96	64.43	71	119.4
EBIT ¹	17.18	22.3	42.79	57.62	56.74	104
Net income ¹	3.064	14.64	25.4	33.86	28.32	59.25
Net Debt ¹	23.62	38.38	86.07	186.6	198.5	212.5
Reference price ²	7.00	17.50	33.96	72.00	79.84	115.60
Nbr of stocks (in thousands)	10,026	10,026	10,026	10,426	10,426	10,426
Announcement Date	03/09/21	02/09/22	25/08/23	27/08/24	01/09/25	01/09/26

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.($)
RAMA VISION LIMITED	-	-	-	-	22.95M
NINTENDO CO., LTD.	23.23x	3.37x	17.52x	2.57%	61.71B
BANDAI NAMCO HOLDINGS INC.	26.47x	2.65x	13.99x	1.61%	27.08B
HASBRO, INC.	18.36x	3.81x	12.12x	2.25%	16.99B
GAMES WORKSHOP GROUP PLC	27.73x	7.74x	16.95x	3.15%	7.35B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	16.41x	8.26x	13.71x	5.53%	6.49B
MATTEL, INC.	10.08x	1.09x	7.4x	-.--%	4.43B
ASMODEE	21.15x	2.16x	11.76x	1.41%	4.05B
TOMY COMPANY, LTD.	21.18x	1.34x	11.66x	1.41%	2.86B
Average	20.57x	3.80x	13.14x	2.24%	15B
Weighted average by Cap.	22.63x	3.61x	15.22x	2.36%