Redington (India) – III

I valued Redington (India) for the second time in May after the release of their FY21 numbers. I was already holding the stock then and the new numbers still found the stock to be undervalued. I continued to hold the stock and it had a stellar bull run the last 3 months. They released their Q1 numbers this past week and I took another look at their valuation while keeping my story the same.

Numbers and Narratives

Redington (India) is a leader in IT product distribution business. It operates primarily in India, Middle East and Africa. I expect the company to continue its robust growth due to the proliferaion of digital devices in the emerging geographies. I expect the margins to decrease to 1.5% as competiton increases.

The core numbers that I arrive at based on the story are

  • Compounded revenue growth for next 5 years = 10% (10% historical)
  • EBIT margin in year 10 = 1.5% (~2% historical)
  • Initial cost of capital = 9.04%


I’ve used the above numbers along with the financial information to compute my DCF valuation for Redington (India) as seen below.

As you can see, the valuation price came out to ₹394.64, about 14% higher than the last traded price of ₹346.45.



Leave a comment

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.