Valuation Redington Limited

Stocks

Market Closed - NSE India S.E. 15:05:10 18/09/2026 +04			5-day change	1st Jan Change
399.85 ^INR	-0.06%		+1.56%	+46.81%

09-10	Siemens Ag and Redington Limited Collaborate for Distribution of Siemens Digital Industries Software in Africa	CI
07-30	Redington Limited, Q1 2027 Earnings Call, Jul 30, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	113,272	130,247	162,961	189,932	156,316	312,593	-	-
Change	-	14.99%	25.12%	16.55%	-17.7%	99.97%	-	-
Enterprise Value (EV) ¹	84,987	142,014	176,422	204,202	173,517	333,240	333,551	332,049
Change	-	67.1%	24.23%	15.75%	-15.03%	92.05%	0.09%	-0.45%
P/E	8.84x	9.36x	13.4x	11.8x	10.5x	15.1x	13.1x	11.3x
PBR	1.96x	1.88x	2.16x	2.18x	1.54x	2.7x	2.34x	1.98x
PEG	-	1.08x	-1.1x	0.4x	-1.47x	0.4x	0.9x	0.7x
Capitalization / Revenue	0.18x	0.16x	0.18x	0.19x	0.13x	0.21x	0.18x	0.16x
EV / Revenue	0.14x	0.18x	0.2x	0.21x	0.15x	0.22x	0.2x	0.17x
EV / EBITDA	4.74x	6.7x	9.4x	10.1x	7.78x	10.9x	9.18x	7.91x
EV / EBIT	5.15x	7.23x	10.4x	11.3x	8.58x	11.7x	9.9x	8.42x
EV / FCF	9.84x	-4.18x	18.4x	158x	355x	91.3x	33.5x	27.1x
FCF Yield	10.2%	-23.9%	5.43%	0.63%	0.28%	1.1%	2.98%	3.69%
Dividend per Share ²	6.6	7.2	6.2	6.8	6	7.267	8.267	8.85
Rate of return	4.55%	4.32%	2.97%	2.8%	3%	1.82%	2.07%	2.21%
EPS ²	16.39	17.81	15.59	20.53	19.06	26.54	30.58	35.42
Distribution rate	40.3%	40.4%	39.8%	33.1%	31.5%	27.4%	27%	25%
Net sales ¹	626,440	793,768	893,457	993,336	1,191,624	1,483,328	1,698,639	1,898,395
EBITDA ¹	17,917	21,188	18,772	20,288	22,294	30,523	36,342	41,983
EBIT ¹	16,504	19,634	16,961	18,112	20,230	28,391	33,697	39,452
Net income ¹	12,799	13,926	12,186	16,048	14,902	20,553	23,834	27,797
Net Debt ¹	-28,285	11,767	13,461	14,270	17,201	20,647	20,958	19,456
Reference price ²	144.95	166.65	208.45	242.95	199.95	399.85	399.85	399.85
Nbr of stocks (in thousands)	781,457	781,561	781,774	781,774	781,774	781,774	-	-
Announcement Date	21/05/22	16/05/23	15/05/24	19/05/25	13/05/26	-	-	-

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.($)
REDINGTON LIMITED	15.08x	0.22x	10.92x	1.82%	3.27B
DELL TECHNOLOGIES INC.	24.06x	2.02x	15.95x	0.43%	374B
SEAGATE TECHNOLOGY HOLDINGS PLC	23.39x	9.45x	16.76x	0.37%	183B
HEWLETT PACKARD ENTERPRISE COMPANY	21.61x	2.04x	10.41x	0.92%	81.03B
LENOVO GROUP LIMITED	18.65x	0.48x	8.67x	1.72%	54.26B
ASIA VITAL COMPONENTS CO., LTD.	30.86x	5.4x	18.32x	1.36%	39.19B
KING SLIDE WORKS CO., LTD.	35.4x	21.62x	26.78x	1.26%	36.72B
HP INC.	13.85x	0.61x	7.37x	3.46%	31.26B
ASUSTEK COMPUTER INC.	12.27x	0.64x	9.56x	5.48%	22.07B
TD SYNNEX CORPORATION	16.64x	0.32x	9.49x	0.73%	21.14B
Average	21.18x	4.28x	13.42x	1.75%	84.57B
Weighted average by Cap.	23.23x	4.40x	15.04x	0.88%