|
Market Closed -
Bombay S.E.
06:02:32 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 1,545.00 INR | -1.69% |
|
-2.95% | -10.93% |
| 09-30 | Haier, Godrej, Blue Star failed to detect fake e-waste recycling claims, India notice shows | RE |
| 08-20 | Indian appliance maker Atomberg Technologies files for IPO | RE |
Company Valuation: Blue Star Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 101,240 | 132,696 | 261,285 | 439,337 | 331,143 | 317,641 | - | - |
| Change | - | 31.07% | 96.9% | 68.14% | -24.63% | -4.08% | - | - |
| Enterprise Value (EV) 1 | 101,872 | 134,701 | 256,688 | 432,870 | 329,037 | 312,485 | 309,865 | 306,072 |
| Change | - | 32.23% | 90.56% | 68.64% | -23.99% | -5.03% | -0.84% | -1.22% |
| P/E | 60.3x | 33.1x | 61.2x | 74.3x | 62.8x | 54.9x | 39.8x | 32.9x |
| PBR | 9.93x | 9.97x | 10x | 14.3x | 9.65x | 8.36x | 7.28x | 6.38x |
| PEG | - | 0x | -424.32x | 1.9x | -5.8x | 5.64x | 1x | 1.6x |
| Capitalization / Revenue | 1.67x | 1.66x | 2.7x | 3.67x | 2.67x | 2.22x | 1.9x | 1.63x |
| EV / Revenue | 1.69x | 1.69x | 2.65x | 3.62x | 2.65x | 2.19x | 1.85x | 1.57x |
| EV / EBITDA | 29.4x | 27.3x | 38.6x | 49.4x | 35.4x | 32.4x | 24.5x | 20.4x |
| EV / EBIT | 39.1x | 33x | 45.2x | 57.9x | 43.8x | 39.8x | 29.4x | 24.4x |
| EV / FCF | -80.8x | -119x | -169x | 137x | -188x | 58.5x | 58.5x | 46.8x |
| FCF Yield | -1.24% | -0.84% | -0.59% | 0.73% | -0.53% | 1.71% | 1.71% | 2.14% |
| Dividend per Share 2 | 5 | 6 | 7 | 9 | 8.5 | 9.648 | 11.97 | 12.59 |
| Rate of return | 0.95% | 0.87% | 0.55% | 0.42% | 0.53% | 0.62% | 0.77% | 0.81% |
| EPS 2 | 8.72 | 20.8 | 20.77 | 28.76 | 25.65 | 28.15 | 38.84 | 47 |
| Distribution rate | 57.3% | 28.8% | 33.7% | 31.3% | 33.1% | 34.3% | 30.8% | 26.8% |
| Net sales 1 | 60,456 | 79,773 | 96,854 | 119,676 | 124,020 | 142,864 | 167,219 | 194,835 |
| EBITDA 1 | 3,465 | 4,928 | 6,649 | 8,759 | 9,304 | 9,646 | 12,667 | 14,968 |
| EBIT 1 | 2,605 | 4,080 | 5,673 | 7,476 | 7,516 | 7,853 | 10,531 | 12,551 |
| Net income 1 | 1,677 | 4,005 | 4,150 | 5,912 | 5,277 | 5,769 | 7,992 | 9,651 |
| Net Debt 1 | 631.4 | 2,005 | -4,597 | -6,467 | -2,105 | -5,156 | -7,776 | -11,569 |
| Reference price 2 | 525.58 | 688.88 | 1,270.75 | 2,136.70 | 1,610.50 | 1,545.00 | 1,545.00 | 1,545.00 |
| Nbr of stocks (in thousands) | 192,628 | 192,628 | 205,615 | 205,615 | 205,615 | 205,593 | - | - |
| Announcement Date | 5/5/22 | 5/4/23 | 5/2/24 | 5/7/25 | 5/6/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 55.83x | 2.23x | 32.96x | 0.61% | 3.41B | |
| 23.96x | 2.86x | 15.7x | 2.15% | 225B | |
| 12.86x | 1.52x | 7x | 3.92% | 181B | |
| 25.36x | 3.32x | 15.22x | 1.91% | 155B | |
| 33.94x | 5.05x | 21.23x | 1.16% | 148B | |
| 39.47x | 5.25x | 23.55x | 1.26% | 128B | |
| 30.45x | 4.38x | 21.48x | 0.89% | 102B | |
| 88.01x | 10.89x | 62.26x | 0.36% | 90.91B | |
| 30.91x | 3.85x | 20.69x | 1.1% | 89.61B | |
| 32.87x | 5.29x | 18.41x | 1.38% | 89.5B | |
| Average | 37.37x | 4.46x | 23.85x | 1.47% | 121.15B | |
| Weighted average by Cap. | 31.95x | 4.22x | 20.44x | 1.79% |
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
- BLUESTARCO Stock
- Valuation Blue Star Limited
Select your edition
All financial news and data tailored to specific country editions
