Valuation Black Rose Industries Limited

Stocks

Market Closed - Bombay S.E. 06:24:41 2026-08-17 EDT			5-day change	1st Jan Change
106.40 ^INR	+1.53%		-6.01%	+10.37%

07-31	Black Rose Industries Limited Approves Declaration of Payment of Interim Dividend for the Financial Year 2026-27	CI
07-31	Black Rose Industries Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,884	8,866	9,976	5,419	6,237	4,557
Change	-	128.3%	12.51%	-45.68%	15.11%	-26.94%
Enterprise Value (EV) ¹	4,082	9,002	10,028	5,324	6,031	4,642
Change	-	120.51%	11.4%	-46.91%	13.27%	-23.03%
P/E	18.8x	32.3x	31.3x	68.5x	29.4x	21.8x
PBR	5.76x	9.54x	8.15x	4.26x	4.3x	2.98x
PEG	-	1x	1.9x	-0.9x	0x	-17.05x
Capitalization / Revenue	1.04x	2.33x	2.04x	1.26x	1.64x	1.16x
EV / Revenue	1.1x	2.37x	2.06x	1.24x	1.59x	1.19x
EV / EBITDA	12.6x	22.7x	22.2x	38.8x	21.6x	16x
EV / EBIT	13.5x	24.2x	23.4x	48.6x	24.1x	17.8x
EV / FCF	54x	278x	212x	45.2x	60x	-21.1x
FCF Yield	1.85%	0.36%	0.47%	2.21%	1.67%	-4.74%
Dividend per Share ²	0.35	0.45	0.55	0.55	0.55	1.05
Rate of return	0.46%	0.26%	0.28%	0.52%	0.45%	1.18%
EPS ²	4.05	5.38	6.25	1.55	4.16	4.107
Distribution rate	8.64%	8.36%	8.8%	35.5%	13.2%	25.6%
Net sales ¹	3,726	3,798	4,879	4,304	3,804	3,912
EBITDA ¹	323.5	395.7	451.8	137.4	278.8	290.1
EBIT ¹	302.3	372.7	428	109.6	250.7	260.8
Net income ¹	206.7	274.4	319	79.19	212.3	209.4
Net Debt ¹	198.6	135.6	52.75	-94.46	-206.6	85.26
Reference price ²	76.15	173.85	195.60	106.25	122.30	89.35
Nbr of stocks (in thousands)	51,000	51,000	51,000	51,000	51,000	51,000
Announcement Date	9/7/20	9/7/21	9/7/22	9/7/23	8/31/24	9/5/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACK ROSE INDUSTRIES LIMITED	-	-	-	-	55.89M
ECOLAB INC.	36.54x	4.97x	20.19x	1.06%	77.4B
SIKA AG	25.91x	3.07x	15.9x	2.01%	37.73B
GIVAUDAN SA	29.4x	4.43x	19.15x	2.27%	37.2B
FUJIFILM HOLDINGS CORPORATION	14.08x	1.39x	8.48x	2.25%	25.01B
EMS-CHEMIE HOLDING AG	37.15x	9.12x	27.73x	2.46%	23.01B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	11.3x	2.94x	6.16x	3.59%	21.23B
DUPONT DE NEMOURS, INC.	27.46x	2.95x	11.98x	1.65%	19.75B
ALBEMARLE CORPORATION	13.65x	2.75x	6.27x	1.19%	16.07B
NITTO DENKO CORPORATION	16.47x	1.84x	7.19x	1.83%	14.93B
Average	23.55x	3.72x	13.67x	2.03%	27.24B
Weighted average by Cap.	27.00x	4.05x	15.79x	1.87%