Company Valuation: Chemcon Speciality Chemicals Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 14,929 9,768 8,381 8,462 6,068 4,613
Change - -34.57% -14.19% 0.96% -28.29% -23.98%
Enterprise Value (EV) 1 14,479 9,003 8,416 8,658 5,986 4,487
Change - -37.82% -6.52% 2.87% -30.87% -25.04%
P/E 24.7x 15.6x 15.2x 44.1x 24.8x 19.6x
PBR 4.22x 2.34x 1.83x 1.78x 1.21x 0.95x
PEG - 3.95x -1.2x -0.7x 0.9x -5.56x
Capitalization / Revenue 6.13x 3.8x 2.77x 3.17x 2.93x 1.92x
EV / Revenue 5.95x 3.5x 2.78x 3.24x 2.89x 1.87x
EV / EBITDA 17.8x 11x 11.9x 31.7x 18.2x 14.6x
EV / EBIT 19.1x 11.8x 13.5x 50.7x 26.6x 23.4x
EV / FCF -45.1x -42.7x -481x -7.88x 10.2x 21.2x
FCF Yield -2.22% -2.34% -0.21% -12.7% 9.79% 4.73%
Dividend per Share 2 - - 4 - - 6.5
Rate of return - - 1.75% - - 5.16%
EPS 2 16.48 17.13 15.04 5.24 6.675 6.44
Distribution rate - - 26.6% - - 101%
Net sales 1 2,435 2,571 3,029 2,671 2,074 2,400
EBITDA 1 811.6 819.6 704.5 273.4 329.7 307.4
EBIT 1 756.6 760.6 623.4 170.8 224.7 191.9
Net income 1 564 627.6 551.1 191.9 244.5 236
Net Debt 1 -449.7 -764.5 35.28 196.6 -82.2 -125.9
Reference price 2 407.55 266.65 228.80 231.00 165.65 125.92
Nbr of stocks (in thousands) 36,631 36,631 36,631 36,631 36,631 36,631
Announcement Date 9/3/21 7/1/22 9/5/23 9/3/24 8/13/25 8/25/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.06x4.94x20.04x1.07% 76.73B
30.22x4.52x19.49x2.2% 37.4B
24.88x2.96x15.34x2.09% 35.56B
14.15x1.48x8.24x2.95% 31.26B
35.17x6.42x17.03x1.75% 29.2B
14.02x1.36x8.35x2.26% 25.12B
38.36x9.44x28.29x2.26% 23.49B
8.78x2.51x5x2.97% 18.43B
24.4x2.64x10.73x1.85% 17.55B
Average 25.12x 4.03x 14.72x 2.16% 32.75B
Weighted average by Cap. 27.46x 4.19x 16.02x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. CHEMCON Stock
  4. CHEMCON Stock
  5. Valuation Chemcon Speciality Chemicals Limited