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.($)
- - - - 76.48M
27.13x4.24x13.62x2.16% 125B
18.02x6.71x42.93x2.07% 60.65B
58.16x1.35x9.5x5.97% 39.5B
12.42x1.26x6.79x2.72% 35.53B
10.22x3.3x7.75x4.25% 26.74B
20.16x0.87x6.68x1.15% 21.13B
11.52x1.03x8.28x3.64% 20.26B
8.9x0.88x5.43x4.24% 21.02B
70.88x12.86x46.8x0.07% 19.12B
Average 26.38x 3.61x 16.42x 2.92% 36.94B
Weighted average by Cap. 26.29x 3.87x 17.47x 2.79%

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