Valuation Anupam Rasayan India Ltd Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 06:28:06 2026-07-31 EDT			5-day change	1st Jan Change
1,206.55 ^INR	-0.42%		-2.53%	-8.59%

07-16	Anupam Rasayan India Ltd acquired Mates Visa Consultancy Private Limited for INR 0.01 million.	CI
07-15	Anupam Rasayan India Limited Signs Letter Of Intent With BASQUEVOLT, S.A. For Potential Long-Term Supply Of Specialty Chemical Product Worth USD 300 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,877	82,649	92,995	95,563	83,482	137,506	-	-
Change	-	69.09%	12.52%	2.76%	-12.64%	64.71%	-	-
Enterprise Value (EV) ¹	48,877	88,510	95,227	102,867	83,482	154,875	155,712	155,017
Change	-	81.09%	7.59%	8.02%	-18.84%	85.52%	9.15%	-0.45%
P/E	57.1x	54.3x	41.5x	73.3x	89.3x	81.6x	40.8x	36.9x
PBR	3.11x	4.79x	3.16x	3.42x	2.93x	4.2x	3.75x	3.56x
PEG	-	0.7x	1.1x	-1.7x	-3.1x	1.1x	0x	3.5x
Capitalization / Revenue	6.03x	7.75x	5.81x	6.48x	5.81x	5.92x	3.69x	3.88x
EV / Revenue	6.03x	8.3x	5.94x	6.97x	5.81x	6.55x	4.18x	4.38x
EV / EBITDA	25.2x	29.8x	22.1x	27x	20.8x	29.5x	18.5x	18.4x
EV / EBIT	34.4x	37.4x	26.4x	34.2x	28x	40.2x	22.7x	22.4x
EV / FCF	-33.8x	-27.8x	134x	-15.7x	-19x	-70.1x	36.7x	38.7x
FCF Yield	-2.96%	-3.59%	0.75%	-6.39%	-5.27%	-1.43%	2.73%	2.58%
Dividend per Share ²	-	1.5	2.5	1.25	-	1.5	2	2.5
Rate of return	-	0.18%	0.29%	0.14%	-	0.12%	0.17%	0.21%
EPS ²	8.56	15.18	20.86	11.87	8.5	15.09	29.6	32.7
Distribution rate	-	9.88%	12%	10.5%	-	9.94%	6.76%	7.65%
Net sales ¹	8,109	10,660	16,019	14,751	14,370	23,655	37,232	35,405
EBITDA ¹	1,938	2,970	4,314	3,807	4,009	5,248	8,429	8,427
EBIT ¹	1,421	2,369	3,603	3,010	2,986	3,849	6,860	6,921
Net income ¹	703	1,522	1,808	1,286	933.5	1,701	3,369	3,708
Net Debt ¹	-	5,861	2,233	7,304	-	14,739	18,206	17,511
Reference price ²	489.15	824.45	865.35	870.45	759.40	1,207.80	1,207.80	1,207.80
Nbr of stocks (in thousands)	99,922	100,247	107,465	109,786	109,931	113,848	-	-
Announcement Date	6/12/21	5/12/22	5/3/23	5/18/24	5/23/25	5/23/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ECOLAB INC.	36.82x	5.03x	20.44x	1.04%	78.62B
GIVAUDAN SA	29.49x	4.46x	19.25x	2.25%	37.62B
SIKA AG	24.5x	2.93x	15.15x	2.14%	35.77B
FUJIFILM HOLDINGS CORPORATION	16.16x	1.53x	9.32x	1.95%	28.49B
EMS-CHEMIE HOLDING AG	38.16x	9.37x	28.5x	2.4%	23.78B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.4x	2.73x	5.71x	3.9%	19.55B
DUPONT DE NEMOURS, INC.	26.8x	2.78x	11.38x	1.59%	18.75B
NITTO DENKO CORPORATION	16.14x	1.75x	6.93x	1.89%	14.34B
SYMRISE AG	23.73x	2.83x	13.03x	1.43%	14.47B
Average	24.69x	3.71x	14.41x	2.07%	30.15B
Weighted average by Cap.	27.74x	4.08x	16.32x	1.88%