Valuation Ras Resorts and Apart Hotels Limited

Stocks

Market Closed - Bombay S.E. 14:02:27 30/10/2026 +04			5-day change	1st Jan Change
56.78 ^INR	+3.73%		+0.50%	+38.62%

05:52pm	Ras Resorts and Apart Hotels Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026	CI
08-08	Ras Resorts and Apart Hotels 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	90.11	122.1	110	156.9	185.2	146
Change	-	35.46%	-9.92%	42.67%	18.07%	-21.15%
Enterprise Value (EV) ¹	139.4	177.4	155.8	194.9	210	159.2
Change	-	27.23%	-12.16%	25.11%	7.73%	-24.21%
P/E	-22.8x	73x	-1,387x	85.7x	56.9x	27.9x
PBR	0.43x	0.58x	0.49x	0.8x	0.97x	0.74x
PEG	-	-1x	13x	-0x	0.7x	0.5x
Capitalization / Revenue	2.02x	1.56x	0.85x	1.2x	1.43x	1.12x
EV / Revenue	3.12x	2.26x	1.21x	1.49x	1.62x	1.22x
EV / EBITDA	28.9x	20.1x	16.1x	14.9x	16.3x	10.4x
EV / EBIT	-367x	42.7x	31.8x	25.6x	27.9x	15.6x
EV / FCF	185x	-17.2x	-23.5x	17.1x	19.7x	219x
FCF Yield	0.54%	-5.82%	-4.26%	5.84%	5.08%	0.46%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.9936	0.421	-0.02	0.4611	0.82	1.32
Distribution rate	-	-	-	-	-	-
Net sales ¹	44.64	78.33	128.7	131.2	129.7	130
EBITDA ¹	4.821	8.808	9.686	13.05	12.91	15.3
EBIT ¹	-0.3801	4.151	4.903	7.62	7.521	10.21
Net income ¹	-3.944	1.671	-0.0793	1.83	3.275	5.24
Net Debt ¹	49.3	55.3	45.84	38.04	24.77	13.12
Reference price ²	22.70	30.75	27.70	39.52	46.66	36.79
Nbr of stocks (in thousands)	3,970	3,970	3,970	3,970	3,970	3,970
Announcement Date	19/07/21	04/07/22	10/07/23	31/07/24	12/08/25	31/08/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RAS RESORTS AND APART HOTELS LIMITED	-	-	-	-	2.37M
MARRIOTT INTERNATIONAL, INC.	35.75x	4.38x	20.22x	0.72%	104B
ROYAL CARIBBEAN CRUISES LTD.	17.36x	5.29x	13.44x	1.78%	82.16B
HILTON WORLDWIDE HOLDINGS INC.	42.26x	7.12x	22.69x	0.17%	79.42B
CARNIVAL CORPORATION LTD.	13.12x	2.25x	8.72x	2.07%	38.77B
INTERCONTINENTAL HOTELS GROUP PLC	28.4x	10.78x	19.34x	1.26%	24.71B
HYATT HOTELS CORPORATION	59.21x	2.91x	17.66x	0.34%	17.02B
H WORLD GROUP LIMITED	18x	3.24x	9.19x	4.44%	14.64B
ACCOR	20.6x	2.37x	10.86x	3.14%	12.03B
THE INDIAN HOTELS COMPANY LIMITED	49.36x	9.93x	29.08x	0.42%	12.2B
Average	31.56x	5.36x	16.80x	1.59%	38.51B
Weighted average by Cap.	30.74x	5.34x	17.52x	1.19%