Valuation REC Limited

Stocks

Market Closed - NSE India S.E. 15:05:09 16/10/2026 +04			5-day change	1st Jan Change
307.80 ^INR	-0.63%		+2.60%	-13.73%

10-06	REC Unit Incorporates Three Subsidiaries for Power Transmission Projects	MT
09-24	REC Limited Sends Put Option Notice To Bondholders In Respect Of Series 211 Bonds	CI

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	810,506	-	-
Change	-	25.1%	290.65%	-4.83%	-28.91%	0.88%	-	-
Enterprise Value (EV)	243,014	304,006	1,187,584	1,130,180	803,397	810,506	810,506	810,506
Change	-	25.1%	290.65%	-4.83%	-28.91%	0.88%	0%	0%
P/E	2.42x	2.76x	8.49x	7.21x	4.94x	4.79x	4.6x	4.48x
PBR	0.48x	0.53x	1.73x	1.58x	0.95x	0.84x	0.75x	0.68x
PEG	-	0.28x	0.3x	0.6x	1.36x	1.01x	1.09x	1.67x
Capitalization / Revenue	1.41x	1.96x	6.88x	5.26x	3.5x	3.5x	3.29x	3.11x
EV / Revenue	0x	0x	0x	0x	0x	3.5x	3.29x	3.11x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	3.72x	3.43x	3.36x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	11.48	12.6	16	18	18.55	20.33	21.28	21.63
Rate of return	12.4%	10.9%	3.55%	4.19%	6.08%	6.56%	6.87%	6.98%
EPS ²	38.15	41.86	53.11	59.55	61.71	64.63	67.36	69.16
Distribution rate	30.1%	30.1%	30.1%	30.2%	30.1%	31.4%	31.6%	31.3%
Net sales ¹	171,775	155,151	172,649	214,830	229,459	231,719	246,083	260,790
EBITDA	-	-	-	-	209,410	-	-	-
EBIT ¹	158,982	138,537	165,888	205,310	209,144	217,772	236,297	240,928
Net income ¹	100,459	110,546	140,192	157,130	162,823	170,949	177,117	182,057
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	92.29	115.45	451.00	429.20	305.10	309.75	309.75	309.75
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

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.($)
REC LIMITED	4.79x	-	-	6.56%	8.61B
AERCAP HOLDINGS N.V.	8.46x	7.27x	8.42x	1.1%	22.53B
FEDERAL NATIONAL MORTGAGE ASSOCIATION	91.5x	-	-	-.--%	21B
POWER FINANCE CORPORATION LIMITED	5.81x	-	-	5.24%	11.93B
MITSUBISHI HC CAPITAL INC.	11.48x	4.17x	22.86x	3.93%	11.92B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	11.43x	-	-	4.31%	10.89B
FEDERAL HOME LOAN MORTGAGE CORPORATION	1000x	-	-	-.--%	10.73B
TOKYO CENTURY CORPORATION	8.86x	3.15x	28.13x	3.76%	7.99B
Average	142.79x	4.86x	19.80x	3.11%	13.2B
Weighted average by Cap.	125.78x	5.62x	16.18x	2.53%