Company Valuation: Refex Renewables & Infrastructure Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 36.64 198 1,428 1,659 2,007 2,727
Change - 440.44% 621.09% 16.23% 20.93% 35.88%
Enterprise Value (EV) 1 1,074 1,501 4,639 6,305 6,125 7,340
Change - 39.74% 209.02% 35.92% -2.85% 19.84%
P/E -0.17x -0.72x -4.4x -7.1x -8.12x -7.5x
PBR -0.4x -0.54x -2.07x -1.79x -1.72x -1.56x
PEG - -0x -0.3x 0.3x -1.43x -0.2x
Capitalization / Revenue 0.06x 0.28x 2.67x 2.17x 2.64x 4.01x
EV / Revenue 1.72x 2.09x 8.67x 8.23x 8.05x 10.8x
EV / EBITDA -9.51x -10.6x -92.9x 74.3x 18.7x 23.2x
EV / EBIT -6.91x -5.2x -21.4x -84.1x 40.2x 54x
EV / FCF -2.28x -1.65x -3.47x -4.73x 26.3x -42.5x
FCF Yield -43.9% -60.8% -28.8% -21.2% 3.81% -2.35%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -47.59 -61.61 -72.35 -52.07 -55.03 -80.86
Distribution rate - - - - - -
Net sales 1 626.1 719 535 766.4 760.9 679.9
EBITDA 1 -112.9 -141.6 -49.91 84.86 328.2 316
EBIT 1 -155.5 -288.7 -217.3 -74.96 152.4 135.9
Net income 1 -213.7 -276.6 -324.9 -233.8 -247.1 -363.2
Net Debt 1 1,038 1,303 3,211 4,646 4,118 4,614
Reference price 2 8.16 44.10 318.00 369.60 446.95 606.40
Nbr of stocks (in thousands) 4,490 4,490 4,490 4,490 4,490 4,497
Announcement Date 07/12/20 08/09/21 08/09/22 07/09/23 30/08/24 25/08/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.42M
26.48x1.42x11.13x-.--% 1.45B
8.81x0.75x2.53x3.05% 1.02B
6.28x - - - 348M
Average 13.86x 1.08x 6.83x 1.52% 706.9M
Weighted average by Cap. 17.57x 1.14x 7.57x 1.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SUNEDISON Stock
  4. Valuation Refex Renewables & Infrastructure Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!