Company Valuation: DMCC Speciality Chemicals Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 7,935 9,077 5,983 6,844 7,486 4,971
Change - 14.4% -34.08% 14.38% 9.38% -33.6%
Enterprise Value (EV) 1 8,234 9,981 6,961 7,650 8,152 6,051
Change - 21.23% -30.26% 9.9% 6.56% -25.77%
P/E 24.4x 42.5x 86.3x 59.1x 34.8x 18.2x
PBR 4.58x 4.69x 3.02x 3.27x 3.29x 2x
PEG - -1.2x -1.3x 0.9x 0.4x 0.7x
Capitalization / Revenue 3.96x 2.78x 1.56x 2.09x 1.74x 0.85x
EV / Revenue 4.11x 3.06x 1.81x 2.33x 1.89x 1.04x
EV / EBITDA 22.3x 24.1x 19x 21x 14.2x 9.41x
EV / EBIT 27.3x 29.6x 35.8x 36.5x 19.9x 12.4x
EV / FCF -26.5x -14.6x -142x 145x 111x -14.3x
FCF Yield -3.78% -6.84% -0.71% 0.69% 0.9% -6.97%
Dividend per Share 2 2 1 - 1 2.5 2.5
Rate of return 0.63% 0.27% - 0.36% 0.83% 1.25%
EPS 2 13.06 8.557 2.779 4.647 8.632 10.96
Distribution rate 15.3% 11.7% - 21.5% 29% 22.8%
Net sales 1 2,001 3,263 3,847 3,280 4,313 5,816
EBITDA 1 369.2 414.6 367.3 363.7 573.5 643.1
EBIT 1 302.1 336.8 194.6 209.8 409 486.6
Net income 1 325.8 213.4 69.31 115.9 215.3 273.3
Net Debt 1 299 904.4 977.9 806.5 666.3 1,081
Reference price 2 318.15 363.95 239.90 274.40 300.15 199.30
Nbr of stocks (in thousands) 24,940 24,940 24,940 24,940 24,940 24,940
Announcement Date 8/30/21 8/22/22 8/19/23 8/9/24 8/18/25 8/18/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 74.57M
26.69x4.14x13.32x2.18% 121B
16.97x5.65x28.11x3.91% 59.82B
63.19x1.3x8.54x6.11% 37.94B
11.48x1.18x6.45x2.95% 32.96B
9.8x3.18x7.46x4.43% 25.74B
8.24x0.84x5.14x4.58% 19.46B
15.89x0.77x5.73x1.94% 18.74B
68.18x12.35x44.88x0.07% 18.2B
9.73x1x7.68x4.39% 17.45B
Average 25.57x 3.38x 14.14x 3.4% 35.1B
Weighted average by Cap. 26.02x 3.65x 14.75x 3.26%

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. 506405 Stock
  4. Valuation DMCC Speciality Chemicals Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!