|
Market Closed -
NSE India S.E.
07:05:07 2026-10-06 EDT
|
5-day change | 1st Jan Change | ||
| 46.37 INR | +3.76% |
|
-0.94% | -20.45% |
| 09-29 | DCW Limited Approves Appointment of Adhiraj Anil Harish as an Independent Director | CI |
| 08-14 | DCW Limited, Q1 2027 Earnings Call, Aug 14, 2026 |
Company Valuation: DCW Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 6,839 | 10,663 | 12,795 | 15,171 | 22,960 | 11,077 |
| Change | - | 55.92% | 19.99% | 18.57% | 51.34% | -51.75% |
| Enterprise Value (EV) 1 | 11,856 | 15,097 | 16,194 | 19,452 | 27,049 | 13,926 |
| Change | - | 27.33% | 7.27% | 20.12% | 39.06% | -48.52% |
| P/E | 180x | 10.8x | 6.67x | 97x | 75.8x | 23x |
| PBR | 1x | 1.33x | 1.25x | 1.47x | 2.22x | 1.03x |
| PEG | - | 0x | 0.1x | -1.1x | 0.8x | 0.4x |
| Capitalization / Revenue | 0.47x | 0.43x | 0.49x | 0.81x | 1.15x | 0.52x |
| EV / Revenue | 0.81x | 0.62x | 0.61x | 1.04x | 1.35x | 0.65x |
| EV / EBITDA | 5.68x | 4.5x | 3.68x | 11x | 13.7x | 6.09x |
| EV / EBIT | 9.72x | 6.09x | 4.6x | 23x | 27.4x | 10.8x |
| EV / FCF | 22.3x | -62.1x | 115x | 20.5x | 133x | 11.9x |
| FCF Yield | 4.48% | -1.61% | 0.87% | 4.87% | 0.75% | 8.43% |
| Dividend per Share 2 | - | 0.4 | 0.5 | - | 0.1 | 0.3 |
| Rate of return | - | 0.98% | 1.15% | - | 0.13% | 0.8% |
| EPS 2 | 0.1453 | 3.78 | 6.5 | 0.53 | 1.026 | 1.63 |
| Distribution rate | - | 10.6% | 7.69% | - | 9.75% | 18.4% |
| Net sales 1 | 14,643 | 24,547 | 26,338 | 18,716 | 20,003 | 21,436 |
| EBITDA 1 | 2,088 | 3,353 | 4,401 | 1,761 | 1,970 | 2,287 |
| EBIT 1 | 1,220 | 2,480 | 3,519 | 846.3 | 988.2 | 1,286 |
| Net income 1 | 37.93 | 1,075 | 1,920 | 156.6 | 302.8 | 481.7 |
| Net Debt 1 | 5,017 | 4,434 | 3,399 | 4,281 | 4,089 | 2,848 |
| Reference price 2 | 26.20 | 40.85 | 43.35 | 51.40 | 77.79 | 37.53 |
| Nbr of stocks (in thousands) | 261,030 | 261,030 | 295,155 | 295,155 | 295,155 | 295,155 |
| Announcement Date | 9/4/21 | 9/3/22 | 9/6/23 | 9/3/24 | 9/5/25 | 9/4/26 |
1INR in Million2INR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 162M | |
| 29.44x | 6.76x | 17.28x | 1.33% | 222B | |
| 27.62x | 4.29x | 13.8x | 2.12% | 122B | |
| 28.52x | 3.49x | 17.87x | 1.01% | 76.85B | |
| 20.97x | 6.71x | 33.36x | 3.28% | 71.44B | |
| 82.48x | 6.2x | 14.41x | 2.59% | 62.23B | |
| 63.32x | 1.3x | 8.64x | 6.28% | 37.56B | |
| 10.99x | 1.17x | 6.34x | 3.02% | 32.17B | |
| 9.04x | 3.03x | 7.11x | 4.67% | 24.36B | |
| 43.08x | 5.51x | 29.33x | 1.32% | 23.56B | |
| Average | 35.05x | 4.27x | 16.46x | 2.85% | 67.25B | |
| Weighted average by Cap. | 33.76x | 5.13x | 17.21x | 2.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DCW Stock
- Valuation DCW Limited
Select your edition
All financial news and data tailored to specific country editions
