RAJRATAN GLOBAL WIRE LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 609.9 INR | +0.52% |
|
-0.32% | -21.61% |
| Apr. 23 | Rajratan Global Wire Limited Appoints Shrivastsan R. as Plant Head-Chennai | CI |
| Apr. 22 | Rajratan Global Wire Limited Recommends Final Dividend for the Financial Year 2023-24 | CI |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,914 | 7,969 | 26,353 | 37,753 | 29,500 | 30,965 | - |
| Enterprise Value (EV) 1 | 1,914 | 7,969 | 26,353 | 39,335 | 31,256 | 32,357 | 31,854 |
| P/E ratio | 5.79 x | 14.9 x | 21.2 x | 37.7 x | 41.1 x | 32 x | 22 x |
| Yield | - | - | 0.39% | 0.27% | 0.34% | 0.5% | 0.68% |
| Capitalization / Revenue | 0.4 x | - | 2.95 x | 4.22 x | 3.31 x | 2.8 x | 2.27 x |
| EV / Revenue | 0.4 x | - | 2.95 x | 4.39 x | 3.51 x | 2.92 x | 2.33 x |
| EV / EBITDA | 2.81 x | - | 14.5 x | 24.3 x | 24.5 x | 18.9 x | 14 x |
| EV / FCF | 37.3 x | - | 101 x | -904 x | -210 x | 59.2 x | 27.9 x |
| FCF Yield | 2.68% | - | 0.99% | -0.11% | -0.48% | 1.69% | 3.58% |
| Price to Book | 1.1 x | - | 7.73 x | 8.59 x | 5.99 x | 5.65 x | 4.7 x |
| Nbr of stocks (in thousands) | 50,771 | 50,771 | 50,771 | 50,771 | 50,771 | 50,771 | - |
| Reference price 2 | 37.69 | 157.0 | 519.0 | 743.6 | 581.0 | 609.9 | 609.9 |
| Announcement Date | 5/22/20 | 4/24/21 | 4/21/22 | 4/21/23 | 4/22/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,802 | - | 8,929 | 8,954 | 8,904 | 11,063 | 13,648 |
| EBITDA 1 | 680.2 | - | 1,816 | 1,620 | 1,277 | 1,714 | 2,272 |
| EBIT 1 | 571 | - | 1,681 | 1,472 | 1,100 | 1,417 | 1,934 |
| Operating Margin | 11.89% | - | 18.82% | 16.44% | 12.35% | 12.81% | 14.17% |
| Earnings before Tax (EBT) 1 | 437.1 | - | 1,562 | 1,304 | 938 | 1,259 | 1,833 |
| Net income 1 | 330.4 | 531.3 | 1,243 | 1,001 | 718.3 | 967.5 | 1,408 |
| Net margin | 6.88% | - | 13.92% | 11.18% | 8.07% | 8.75% | 10.32% |
| EPS 2 | 6.508 | 10.50 | 24.49 | 19.72 | 14.15 | 19.05 | 27.75 |
| Free Cash Flow 1 | 51.3 | - | 260.7 | -43.5 | -148.5 | 546.2 | 1,141 |
| FCF margin | 1.07% | - | 2.92% | -0.49% | -1.67% | 4.94% | 8.36% |
| FCF Conversion (EBITDA) | 7.54% | - | 14.36% | - | - | 31.88% | 50.22% |
| FCF Conversion (Net income) | 15.53% | - | 20.97% | - | - | 56.46% | 81.04% |
| Dividend per Share 2 | - | - | 2.000 | 2.000 | 2.000 | 3.025 | 4.125 |
| Announcement Date | 5/22/20 | 4/24/21 | 4/21/22 | 4/21/23 | 4/22/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2023 Q1 | 2023 Q3 | 2024 Q1 | 2024 Q2 |
|---|---|---|---|---|
| Net sales 1 | 2,514 | 2,000 | - | 2,143 |
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | 124.3 | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 7/21/22 | 1/23/23 | 7/21/23 | 10/21/23 |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 1,582 | 1,756 | 1,392 | 889 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 0.9767 x | 1.375 x | 0.8124 x | 0.3911 x |
| Free Cash Flow 1 | 51.3 | - | 261 | -43.5 | -149 | 546 | 1,141 |
| ROE (net income / shareholders' equity) | 20.9% | - | 43.8% | 25.7% | 15.4% | 18.5% | 28.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 34.40 | - | 67.20 | 86.60 | 97.10 | 108.0 | 130.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 453 | - | 873 | 1,659 | 1,204 | 747 | 433 |
| Capex / Sales | 9.44% | - | 9.78% | 18.53% | 13.52% | 6.75% | 3.18% |
| Announcement Date | 5/22/20 | 4/24/21 | 4/21/22 | 4/21/23 | 4/22/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
609.9
INR
Average target price
772
INR
Spread / Average Target
+26.58%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -21.61% | 371M | |
| +6.15% | 27.25B | |
| +18.55% | 20.94B | |
| +35.02% | 12.33B | |
| -13.52% | 10.79B | |
| +33.65% | 9.23B | |
| -8.12% | 8.96B | |
| -2.74% | 8.88B | |
| +39.49% | 7.86B | |
| -14.08% | 7.35B |
- Stock Market
- Equities
- RAJRATAN Stock
- Financials Rajratan Global Wire Limited
