Projected Income Statement: Rolex Rings Limited

Forecast Balance Sheet: Rolex Rings Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 23/05/22 25/05/23 20/05/24 30/05/25 16/05/26 - - -
Estimates

Cash Flow Forecast: Rolex Rings Limited

Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029
CAPEX 1 423.5 634.6 501.2 345.4 383.3 400 500
Change - 49.84% -21.01% -31.08% 10.97% 4.35% 25%
Free Cash Flow (FCF) 1 1,711 1,666 - - 1,705 2,103 -
Change - -2.63% - - - 23.34% -100%
Announcement Date 25/05/23 20/05/24 30/05/25 16/05/26 - - -
1INR in Million
Estimates

Forecast Financial Ratios: Rolex Rings Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

        
EBITDA Margin (%) - 22.11% 21.44% 20.84% 20.14% 21.36% 21.63% 22%
EBIT Margin (%) - 19.83% 18.77% 17.34% 16.89% 18.33% 18.81% 19.21%
EBT Margin (%) - 20.63% 17.16% 17.98% 16.64% 21.95% 22.79% 22.97%
Net margin (%) - 16.8% 12.77% 15.07% 12.34% 16.4% 17.03% 17.19%
FCF margin (%) - 14.51% 13.64% - - 13.06% 14.41% -
FCF / Net Income (%) - 86.38% 106.78% - - 79.65% 84.64% -

Profitability

        
ROA - - - - - - - -
ROE - 30.76% 16.85% 19.24% 15.7% 16.2% 16% 15.9%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - 3.59% 5.19% 4.34% 3.02% 2.94% 2.74% 2.96%
CAPEX / EBITDA (%) - 16.24% 24.22% 20.83% 15% 13.75% 12.67% 13.44%
CAPEX / FCF (%) - 24.75% 38.08% - - 22.48% 19.02% -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - 27.28 32.98 39.37 44.56 53.4 62.4 72
Change - - 20.89% 19.36% 13.2% 19.83% 16.85% 15.38%
EPS 1 - 7.274 5.73 6.389 5.18 7.967 9.267 10.7
Change - - -21.23% 11.5% -18.92% 53.8% 16.32% 15.47%
Nbr of stocks (in thousands) - 272,333 272,333 272,333 272,333 272,333 272,333 272,333
Announcement Date - 25/05/23 20/05/24 30/05/25 16/05/26 - - -
1INR
Estimates
2027 *2028 *
P/E 20.9x 18x
PBR 3.12x 2.67x
EV / Sales 3.47x 3.11x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ROLEXRINGS Stock
  4. Financials Rolex Rings Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!