Valuation Devine Impex Limited

Stocks

Delayed Bombay S.E. 06:02:25 2026-08-05 EDT			5-day change	1st Jan Change
9.000 ^INR	0.00%		0.00%	+10.97%

08-12	Devine Impex Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-27	Devine Impex Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	48.14	20.3	56.24	48.61	69.59	84.84
Change	-	-57.82%	177%	-13.56%	43.14%	21.92%
Enterprise Value (EV) ¹	7.057	-24.64	15.41	7.744	28.81	44
Change	-	-449.24%	162.53%	-49.75%	272.01%	52.73%
P/E	181x	74.4x	295x	102x	187x	297x
PBR	0.36x	0.15x	0.41x	0.36x	0.51x	0.62x
PEG	-	28.29x	-9.8x	1x	-8.6x	-12.7x
Capitalization / Revenue	1.74x	0.97x	2.96x	2.73x	3.95x	4.25x
EV / Revenue	0.25x	-1.17x	0.81x	0.44x	1.64x	2.2x
EV / EBITDA	18.4x	-	-	-	-	-
EV / EBIT	19.4x	-66.6x	34.4x	14.7x	56x	90.9x
EV / FCF	-0.36x	-6.51x	-3.66x	-115x	-147x	2,047x
FCF Yield	-276%	-15.4%	-27.4%	-0.87%	-0.68%	0.05%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0279	0.0286	0.02	0.05	0.0391	0.03
Distribution rate	-	-	-	-	-	-
Net sales ¹	27.71	21.01	19.02	17.78	17.61	19.97
EBITDA ¹	0.384	-	-	-	-	-
EBIT ¹	0.364	0.37	0.448	0.526	0.514	0.484
Net income ¹	0.266	0.273	0.215	0.498	0.373	0.329
Net Debt ¹	-41.08	-44.95	-40.83	-40.87	-40.78	-40.84
Reference price ²	5.050	2.130	5.900	5.100	7.300	8.900
Nbr of stocks (in thousands)	9,532	9,532	9,532	9,532	9,532	9,532
Announcement Date	12/4/20	9/4/21	9/16/22	9/1/23	9/2/24	9/1/25

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.($)
DEVINE IMPEX LIMITED	-	-	-	-	899K
COMPAGNIE FINANCIERE RICHEMONT	27.37x	4.48x	15.74x	2.08%	140B
TITAN COMPANY LIMITED	70.6x	5.09x	47.52x	0.36%	47.53B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	11.63x	1.33x	8.54x	6.25%	15.59B
PANDORA A/S	12.92x	2.04x	6.91x	2.65%	8.4B
LAOPU GOLD CO., LTD.	7.49x	1.51x	5.32x	9.46%	8.09B
LAO FENG XIANG CO., LTD.	11.72x	0.19x	3.11x	5.1%	2.25B
CHOW TAI SENG JEWELLERY CO., LTD.	10.88x	1.3x	6.73x	7.98%	2.01B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD.	21.92x	-	-	-	1.97B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD.	9.26x	-	-	5.75%	1.88B
Average	20.42x	2.28x	13.41x	4.95%	22.81B
Weighted average by Cap.	33.57x	4.12x	21.06x	2.4%