Company Valuation: The Ruby Mills Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,740 5,391 5,051 6,151 6,247 6,763
Change - 96.74% -6.31% 21.78% 1.55% 8.27%
Enterprise Value (EV) 1 6,227 7,931 6,422 7,553 8,477 9,971
Change - 27.37% -19.03% 17.62% 12.24% 17.62%
P/E 10.6x 17.4x 14.3x 13.8x 14.8x 15.5x
PBR 0.55x 1.02x 0.9x 1.02x 0.98x 1x
PEG - 0.9x 1.1x 0.5x -2.96x 5.26x
Capitalization / Revenue 2.22x 2.71x 1.95x 2.6x 2.57x 1.88x
EV / Revenue 5.05x 3.99x 2.47x 3.19x 3.49x 2.78x
EV / EBITDA 16.6x 14.6x 12.6x 13.7x 18.9x 13.3x
EV / EBIT 20.8x 17.4x 15x 16x 24.9x 19.5x
EV / FCF 13.5x 74.3x -153x -5.82x 9.39x -13.1x
FCF Yield 7.43% 1.35% -0.66% -17.2% 10.6% -7.64%
Dividend per Share 2 0.375 1.5 1.25 1.75 1.75 2.5
Rate of return 0.46% 0.93% 0.83% 0.95% 0.94% 1.24%
EPS 2 7.73 9.284 10.53 13.32 12.65 13.03
Distribution rate 4.85% 16.2% 11.9% 13.1% 13.8% 19.2%
Net sales 1 1,233 1,990 2,597 2,370 2,427 3,589
EBITDA 1 375.5 542.9 511.2 550.7 448.1 751.6
EBIT 1 299.4 455.8 429 471.8 341 512.4
Net income 1 258.5 310.5 352.3 445.4 423.1 435.6
Net Debt 1 3,487 2,540 1,371 1,402 2,231 3,208
Reference price 2 81.95 161.22 151.05 183.95 186.80 202.25
Nbr of stocks (in thousands) 33,440 33,440 33,440 33,440 33,440 33,440
Announcement Date 03/09/21 01/09/22 05/09/23 29/08/24 18/08/25 02/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 157M
9.5x0.54x5.74x3.79% 3.88B
32.71x4.47x21.9x0.57% 3.63B
14.1x1.71x7.23x3.18% 2.11B
33.09x1.89x15.44x - 2.07B
10.16x - - 5.8% 1.81B
11.15x - - 7.79% 1.57B
Average 18.45x 2.15x 12.58x 4.23% 2.18B
Weighted average by Cap. 19.23x 2.21x 12.75x 3.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - The Ruby Mills Limited

Historical PBR trend

Valuation ratios - PBR - The Ruby Mills Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - The Ruby Mills Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - The Ruby Mills Limited

  1. Stock Market
  2. Stocks
  3. RUBYMILLS Stock
  4. Valuation The Ruby Mills Limited