Valuation Carysil Limited

Stocks

Market Closed - Bombay S.E. 06:02:26 2026-10-30 EDT			5-day change	1st Jan Change
963.10 ^INR	-2.13%		-0.21%	+7.13%

09-23	Carysil Limited Declares Dividend for the Financial Year Ended March 31, 2026	CI
09-03	Carysil Limited Announces Appointment of Sumit Kumar as Chief Technology Officer and Senior Management Personnel, Effective September 3, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	22,182	14,548	26,318	17,755	21,439	27,393	-	-
Change	-	-34.42%	80.91%	-32.54%	20.74%	27.77%	-	-
Enterprise Value (EV)	22,182	14,548	26,318	17,755	21,439	27,393	27,393	27,393
Change	-	-34.42%	80.91%	-32.54%	20.74%	27.77%	0%	0%
P/E	34.4x	27.8x	45.5x	27.9x	21.8x	22.7x	19x	16.2x
PBR	815x	-	7.43x	3.37x	3.52x	3.75x	3.15x	2.68x
PEG	-	-1.5x	4.4x	6.99x	0.4x	1x	1x	0.9x
Capitalization / Revenue	4.49x	2.45x	3.85x	2.18x	2.32x	2.57x	2.21x	1.93x
EV / Revenue	0x	0x	0x	0x	0x	2.57x	2.21x	1.93x
EV / EBITDA	0x	0x	0x	0x	0x	12.9x	10.9x	9.79x
EV / EBIT	-	-	0x	0x	0x	16.5x	14.6x	12.2x
EV / FCF	-	0x	-0x	-0x	-0x	57.5x	55.8x	-
FCF Yield	-	0.92%	-1.29%	-3.04%	-0.12%	1.74%	1.79%	-
Dividend per Share ²	-	2	2	2.4	3	2.4	2.433	2
Rate of return	-	0.37%	0.2%	0.38%	0.4%	0.25%	0.25%	0.21%
EPS ²	24.13	19.52	21.55	22.41	34.52	42.5	50.57	59.3
Distribution rate	-	10.2%	9.28%	10.7%	8.69%	5.65%	4.81%	3.37%
Net sales ¹	4,940	5,939	6,838	8,156	9,240	10,643	12,407	14,208
EBITDA ¹	1,134	1,074	1,287	1,373	1,772	2,128	2,510	2,799
EBIT ¹	-	-	962.9	1,014	1,376	1,663	1,875	2,238
Net income ¹	647.6	524.2	578.9	643.2	981.9	1,203	1,433	1,688
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	830.95	543.40	981.45	624.85	753.75	963.10	963.10	963.10
Nbr of stocks (in thousands)	26,695	26,772	26,816	28,416	28,443	28,443	-	-
Announcement Date	5/17/22	5/25/23	5/20/24	5/19/25	5/20/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CARYSIL LIMITED	22.66x	-	-	0.25%	288M
ASSA ABLOY AB	25.11x	3.12x	15.14x	1.75%	44.45B
SAINT-GOBAIN	11.69x	0.91x	5.96x	3.46%	37.08B
GEBERIT AG	29.52x	5.91x	20.04x	2.33%	22.57B
KINGSPAN GROUP PLC	22.04x	1.88x	13.63x	0.66%	19.02B
MASCO CORPORATION	17.13x	2.35x	11.5x	1.59%	15.54B
CARLISLE COMPANIES INCORPORATED	20.32x	3.19x	13.39x	1.25%	14.51B
QXO, INC.	-17.07x	1.4x	16.52x	3.31%	11.45B
ADVANCED DRAINAGE SYSTEMS, INC.	21.8x	3.41x	11.26x	0.59%	10.21B
ACUITY INC.	18.36x	1.84x	9.59x	0.25%	9.38B
Average	17.16x	2.67x	13.00x	1.54%	18.45B
Weighted average by Cap.	18.44x	2.67x	12.88x	1.96%