Company Valuation: DOMS Industries Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 95,021 174,612 139,486 134,419 - -
Change - 83.76% -20.12% -3.63% - -
Enterprise Value (EV) 1 93,121 173,890 140,281 135,056 134,037 134,467
Change - 86.74% -19.33% -3.72% -0.75% 0.32%
P/E 56.4x 86.4x 60.8x 59.9x 42.2x 32.5x
PBR 10.6x 17.4x 10.7x 9.42x 7.86x 6.6x
PEG - 4.3x 4.5x -26.95x 1x 1.1x
Capitalization / Revenue 6.18x 9.13x 6x 4.83x 4.03x 3.32x
EV / Revenue 6.06x 9.09x 6.03x 4.86x 4.02x 3.32x
EV / EBITDA 34.1x 49.9x 34.8x 33x 24x 19.2x
EV / EBIT 42x 62.3x 44.6x 43.4x 30.8x 24.2x
EV / FCF 316x -581x -531x 45,321x 115x 62.8x
FCF Yield 0.32% -0.17% -0.19% 0% 0.87% 1.59%
Dividend per Share 2 2.5 3.15 3.65 3.75 4.8 9.15
Rate of return 0.16% 0.11% 0.16% 0.17% 0.22% 0.41%
EPS 2 27.75 33.31 37.79 36.95 52.5 68.25
Distribution rate 9.01% 9.46% 9.66% 10.1% 9.14% 13.4%
Net sales 1 15,371 19,126 23,264 27,806 33,331 40,546
EBITDA 1 2,727 3,485 4,026 4,091 5,590 7,018
EBIT 1 2,215 2,793 3,145 3,112 4,358 5,546
Net income 1 1,531 2,023 2,302 2,269 3,197 4,180
Net Debt 1 -1,900 -722.7 794.8 637.5 -381.5 48
Reference price 2 1,565.75 2,877.25 2,298.40 2,214.90 2,214.90 2,214.90
Nbr of stocks (in thousands) 60,687 60,687 60,688 60,688 - -
Announcement Date 5/24/24 5/19/25 5/18/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
59.65x4.83x32.85x0.17% 1.4B
14.67x0.76x9.98x4.59% 3.13B
18.2x0.67x6.93x2.78% 2.4B
14.57x - - 2.33% 1.34B
17.77x1.39x7.26x1.8% 957M
29.65x0.53x25.46x3.23% 815M
7.61x1.03x5.6x7.13% 621M
Average 23.16x 1.53x 14.68x 3.15% 1.52B
Weighted average by Cap. 22.38x 1.41x 13.42x 3.11%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. DOMS Stock
  4. Valuation DOMS Industries Limited