Valuation DCW Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:07 2026-07-31 EDT			5-day change	1st Jan Change
46.19 ^INR	+0.30%		-0.09%	-20.76%

07-15	DCW Limited Announces Retirement of Amitabh Gupta as Key Managerial Personnel, Effective July 15, 2026	CI
07-15	DCW Limited Announces Retirement of Amitabh Gupta as CEO, Effective July 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,892	6,839	10,663	12,795	15,171	22,960
Change	-	261.38%	55.92%	19.99%	18.57%	51.34%
Enterprise Value (EV) ¹	7,406	11,856	15,097	16,194	19,452	27,049
Change	-	60.09%	27.33%	7.27%	20.12%	39.06%
P/E	-6.46x	180x	10.8x	6.67x	97x	75.8x
PBR	0.28x	1x	1.33x	1.25x	1.47x	2.22x
PEG	-	-2x	0x	0.1x	-1.1x	0.8x
Capitalization / Revenue	0.15x	0.47x	0.43x	0.49x	0.81x	1.15x
EV / Revenue	0.58x	0.81x	0.62x	0.61x	1.04x	1.35x
EV / EBITDA	4.46x	5.68x	4.5x	3.68x	11x	13.7x
EV / EBIT	9.32x	9.72x	6.09x	4.6x	23x	27.4x
EV / FCF	11.3x	22.3x	-62.1x	115x	20.5x	133x
FCF Yield	8.85%	4.48%	-1.61%	0.87%	4.87%	0.75%
Dividend per Share ²	-	-	0.4	0.5	-	0.1
Rate of return	-	-	0.98%	1.15%	-	0.13%
EPS ²	-1.123	0.1453	3.78	6.5	0.53	1.026
Distribution rate	-	-	10.6%	7.69%	-	9.75%
Net sales ¹	12,773	14,643	24,547	26,338	18,716	20,003
EBITDA ¹	1,660	2,088	3,353	4,401	1,761	1,970
EBIT ¹	794.4	1,220	2,480	3,519	846.3	988.2
Net income ¹	-267.6	37.93	1,075	1,920	156.6	302.8
Net Debt ¹	5,514	5,017	4,434	3,399	4,281	4,089
Reference price ²	7.25	26.20	40.85	43.35	51.40	77.79
Nbr of stocks (in thousands)	261,030	261,030	261,030	295,155	295,155	295,155
Announcement Date	12/4/20	9/4/21	9/3/22	9/6/23	9/3/24	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.($)
DCW LIMITED	-	-	-	-	169M
AIR LIQUIDE	27.25x	4.24x	13.69x	2.11%	125B
SABIC	33.74x	1.19x	7.35x	6.85%	39.62B
NAN YA PLASTICS CORPORATION	14.54x	4.35x	30.03x	2.71%	39.17B
WANHUA CHEMICAL GROUP CO., LTD.	12.64x	1.22x	6.94x	2.42%	34.53B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.53x	3.1x	7.68x	4.2%	25.08B
LYONDELLBASELL INDUSTRIES N.V.	6.68x	0.87x	5.41x	4.44%	20.04B
ZANGGE MINING COMPANY LIMITED	16.61x	-	-	-	18.72B
RONGSHENG PETROCHEMICAL CO., LTD.	17.41x	0.76x	6.12x	1.25%	17.52B
SOLAR INDUSTRIES INDIA LIMITED	68.34x	12.15x	45.02x	0.08%	17.43B
Average	23.08x	3.49x	15.28x	3.01%	33.73B
Weighted average by Cap.	23.60x	3.49x	14.48x	2.96%