|
Delayed
Bombay S.E.
03:22:31 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 5,220.20 INR | -3.28% |
|
-13.38% | -15.00% |
| 10-23 | Atul Ltd authorizes a Buyback Plan. | CI |
| 10-23 | Atul Ltd announces an Equity Buyback for 25% of its issued share capital, for INR 900 million. | CI |
Company Valuation: Atul Ltd
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 304,397 | 205,442 | 168,936 | 180,582 | 187,631 | 158,903 | - | - |
| Change | - | -32.51% | -17.77% | 6.89% | 3.9% | -15.31% | - | - |
| Enterprise Value (EV) 1 | 305,204 | 205,532 | 157,227 | 173,750 | 172,002 | 130,145 | 128,354 | 120,106 |
| Change | - | -32.66% | -23.5% | 10.51% | -1.01% | -24.33% | -1.38% | -6.43% |
| P/E | 50.4x | 40x | 52.4x | 37.3x | 27.7x | 20.2x | 17.6x | 16x |
| PBR | 6.88x | 4.4x | 3.3x | 3.23x | 3.02x | 2.3x | 2.06x | 1.86x |
| PEG | - | -2.7x | -1.4x | 0.7x | 0.7x | 1.3x | 1.2x | 1.6x |
| Capitalization / Revenue | 5.9x | 3.79x | 3.57x | 3.23x | 2.99x | 2.12x | 1.96x | 1.77x |
| EV / Revenue | 5.92x | 3.79x | 3.33x | 3.11x | 2.74x | 1.74x | 1.58x | 1.33x |
| EV / EBITDA | 33.5x | 26.5x | 24.7x | 19x | 16.7x | 10.7x | 9.18x | 7.92x |
| EV / EBIT | 41.5x | 35.6x | 39.9x | 29.1x | 24.3x | 14x | 11.9x | 10.3x |
| EV / FCF | -84.9x | -122x | 96.1x | 52.2x | 20.3x | 28.3x | 20.4x | 15.1x |
| FCF Yield | -1.18% | -0.82% | 1.04% | 1.92% | 4.93% | 3.53% | 4.91% | 6.6% |
| Dividend per Share 2 | 25 | 25 | 20 | 25 | 30 | 35.02 | 42.98 | 43.47 |
| Rate of return | 0.24% | 0.36% | 0.35% | 0.41% | 0.47% | 0.65% | 0.8% | 0.81% |
| EPS 2 | 204.2 | 174.2 | 109.5 | 164.4 | 230.2 | 266.8 | 306.1 | 337.2 |
| Distribution rate | 12.2% | 14.4% | 18.3% | 15.2% | 13% | 13.1% | 14% | 12.9% |
| Net sales 1 | 51,569 | 54,275 | 47,257 | 55,834 | 62,735 | 74,802 | 81,040 | 90,029 |
| EBITDA 1 | 9,114 | 7,748 | 6,367 | 9,130 | 10,308 | 12,197 | 13,976 | 15,164 |
| EBIT 1 | 7,348 | 5,770 | 3,938 | 5,961 | 7,087 | 9,319 | 10,765 | 11,613 |
| Net income 1 | 6,043 | 5,141 | 3,230 | 4,839 | 6,779 | 7,859 | 9,018 | 9,934 |
| Net Debt 1 | 806.9 | 89.3 | -11,709 | -6,832 | -15,629 | -28,758 | -30,549 | -38,797 |
| Reference price 2 | 10,288.20 | 6,960.90 | 5,738.20 | 6,133.55 | 6,372.95 | 5,397.20 | 5,397.20 | 5,397.20 |
| Nbr of stocks (in thousands) | 29,587 | 29,514 | 29,441 | 29,442 | 29,442 | 29,442 | - | - |
| Announcement Date | 4/26/22 | 4/28/23 | 4/26/24 | 4/25/25 | 4/24/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.23x | 1.74x | 10.67x | 0.65% | 1.67B | |
| 19.33x | 3.39x | 9.8x | 2.11% | 68.91B | |
| 12.36x | 0.93x | 7.81x | 4.36% | 50B | |
| 51.79x | 8.26x | 35.18x | 1.05% | 15.54B | |
| 12.52x | 0.86x | 6.14x | 2.84% | 13.78B | |
| 5.43x | 0.78x | 3.12x | 4.11% | 10.95B | |
| 16.37x | 0.74x | 8.13x | 2.98% | 10.12B | |
| 11.07x | 0.73x | 4.85x | 2.95% | 10.01B | |
| 35.9x | 1.65x | 8.73x | 2.12% | 8.77B | |
| 28.47x | 3.83x | 17.09x | 0.4% | 7.29B | |
| Average | 21.35x | 2.29x | 11.15x | 2.36% | 19.7B | |
| Weighted average by Cap. | 19.38x | 2.48x | 10.56x | 2.77% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ATUL Stock
- Valuation Atul Ltd
Select your edition
All financial news and data tailored to specific country editions
