Company Valuation: RLF Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 38.66 61.23 63.03 76.81 88.9 92.5
Change - 58.4% 2.94% 21.87% 15.73% 4.04%
Enterprise Value (EV) 1 76.84 100.3 101.4 111.9 125.2 127.1
Change - 30.5% 1.14% 10.35% 11.92% 1.47%
P/E -5.86x -6.89x -2.22x 172x -37.5x -28.3x
PBR 0.15x 0.25x 0.23x 0.28x 0.32x 0.33x
PEG - -0.2x -0x -2x 0x -0.7x
Capitalization / Revenue 10.6x 8.73x 6.56x 3.25x 8.23x 18.8x
EV / Revenue 21.1x 14.3x 10.6x 4.73x 11.6x 25.8x
EV / EBITDA -55.4x 212x -67.5x 47.5x -133x 1,461x
EV / EBIT -15.5x -13.4x -44.3x 66.9x -80.9x -241x
EV / FCF -12.2x -436x -33.2x -16.2x -60.9x 68x
FCF Yield -8.22% -0.23% -3.01% -6.18% -1.64% 1.47%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.66 -0.89 -2.84 0.0446 -0.2374 -0.3277
Distribution rate - - - - - -
Net sales 1 3.647 7.01 9.611 23.65 10.8 4.931
EBITDA 1 -1.387 0.4723 -1.503 2.354 -0.939 0.087
EBIT 1 -4.956 -7.483 -2.291 1.673 -1.549 -0.528
Net income 1 -6.432 -8.764 -27.8 0.4458 -2.282 -3.16
Net Debt 1 38.18 39.04 38.39 35.1 36.35 34.59
Reference price 2 3.870 6.130 6.310 7.690 8.900 9.260
Nbr of stocks (in thousands) 9,989 9,989 9,989 9,989 9,989 9,989
Announcement Date 08/09/21 07/09/22 16/09/23 06/09/24 04/09/25 05/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.04M
65.15x - - - 70.03B
12.7x4.44x11.39x3.79% 40.22B
18.87x4.07x16.38x1.3% 29.17B
5.63x0.73x1.53x8.79% 27.38B
14.61x3.17x15.15x2.39% 27.01B
8.31x1.49x8.38x4.26% 27.69B
10.24x2.01x7.75x4.1% 20.59B
8.36x2.94x6.88x-.--% 20.05B
7.32x0.81x2.95x3.05% 18.72B
Average 16.80x 2.46x 8.80x 3.46% 28.09B
Weighted average by Cap. 24.63x 2.66x 9.35x 3.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - RLF Limited

Historical PBR trend

Valuation ratios - PBR - RLF Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - RLF Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - RLF Limited

  1. Stock Market
  2. Stocks
  3. RLF6 Stock
  4. Valuation RLF Limited