|
Delayed
NSE India S.E.
10:10:35 14/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 336.05 INR | -3.02% |
|
-8.43% | -5.82% |
| 08-07 | India new issue-REC accepts bids for multiple tenor bonds, bankers say | RE |
| 08-07 | Jefferies sees brighter India outlook as credit, capital flows ramp up; removes HDFC Bank in portfolio revamp | RE |
Company Valuation: REC Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 243,014 | 304,006 | 1,187,584 | 1,130,180 | 803,397 | 912,412 | - | - |
| Change | - | 25.1% | 290.65% | -4.83% | -28.91% | 13.57% | - | - |
| Enterprise Value (EV) | 243,014 | 304,006 | 1,187,584 | 1,130,180 | 803,397 | 912,412 | 912,412 | 912,412 |
| Change | - | 25.1% | 290.65% | -4.83% | -28.91% | 13.57% | 0% | 0% |
| P/E | 2.42x | 2.76x | 8.49x | 7.21x | 4.94x | 5.38x | 5.14x | 4.89x |
| PBR | 0.48x | 0.53x | 1.73x | 1.58x | 0.95x | 0.95x | 0.84x | 0.75x |
| PEG | - | 0.28x | 0.3x | 0.6x | 1.36x | 1.23x | 1.1x | 0.95x |
| Capitalization / Revenue | 1.41x | 1.96x | 6.88x | 5.26x | 3.5x | 3.9x | 3.62x | 3.29x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.9x | 3.62x | 3.29x |
| EV / EBITDA | - | - | - | - | 0x | 4.73x | 4.33x | 3.91x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 4.14x | 3.84x | 3.56x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 11.48 | 12.6 | 16 | 18 | 18.55 | 20.44 | 21.8 | 23.23 |
| Rate of return | 12.4% | 10.9% | 3.55% | 4.19% | 6.08% | 5.9% | 6.29% | 6.71% |
| EPS 2 | 38.15 | 41.86 | 53.11 | 59.55 | 61.71 | 64.4 | 67.41 | 70.86 |
| Distribution rate | 30.1% | 30.1% | 30.1% | 30.2% | 30.1% | 31.7% | 32.3% | 32.8% |
| Net sales 1 | 171,775 | 155,151 | 172,649 | 214,830 | 229,459 | 233,882 | 251,981 | 277,739 |
| EBITDA 1 | - | - | - | - | 209,410 | 192,936 | 210,857 | 233,175 |
| EBIT 1 | 158,982 | 138,537 | 165,888 | 205,310 | 209,144 | 220,637 | 237,903 | 255,944 |
| Net income 1 | 100,459 | 110,546 | 140,192 | 157,130 | 162,823 | 170,285 | 177,046 | 186,590 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 92.29 | 115.45 | 451.00 | 429.20 | 305.10 | 346.50 | 346.50 | 346.50 |
| Nbr of stocks (in thousands) | 2,633,224 | 2,633,224 | 2,633,224 | 2,633,224 | 2,633,224 | 2,633,224 | - | - |
| Announcement Date | 13/05/22 | 17/05/23 | 30/04/24 | 08/05/25 | 28/04/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.38x | - | - | 5.9% | 9.56B | |
| 155.25x | - | - | -.--% | 35.64B | |
| 1648.65x | - | - | -.--% | 17.69B | |
| 6.36x | - | - | 4.66% | 13.1B | |
| 12.42x | 4.38x | 14.87x | 3.72% | 12.76B | |
| 12.8x | - | - | 3.85% | 12.1B | |
| 20.13x | 15.17x | - | 1.17% | 8.25B | |
| 16.13x | - | - | 2.51% | 8B | |
| 9.54x | 8.88x | 18.99x | 4.88% | 6.2B | |
| Average | 209.63x | 9.48x | 16.93x | 2.96% | 13.7B | |
| Weighted average by Cap. | 287.86x | 8.68x | 16.22x | 2.2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RECLTD Stock
- Valuation REC Limited
Select your edition
All financial news and data tailored to specific country editions
