|
Market Closed -
NSE India S.E.
06:05:08 2026-11-02 EST
|
5-day change | 1st Jan Change | ||
| 3,057.10 INR | +2.54% |
|
+5.64% | +8.06% |
| 10-09 | UK Stocks-Factors to watch on October 9 | RE |
| 09-23 | Aditya Birla Renewables Limited announced that it has received INR 2.35 billion in funding from Grasim Industries Limited | CI |
Company Valuation: Grasim Industries Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,093,210 | 1,072,518 | 1,552,059 | 1,771,560 | 1,735,438 | 2,073,487 | - | - |
| Change | - | -1.89% | 44.71% | 14.14% | -2.04% | 19.48% | - | - |
| Enterprise Value (EV) 1 | 1,084,674 | 1,090,318 | 1,614,288 | 1,843,370 | 1,808,706 | 2,157,057 | 2,149,234 | 2,132,352 |
| Change | - | 0.52% | 48.06% | 14.19% | -1.88% | 19.26% | -0.36% | -0.79% |
| P/E | 35.9x | 50.5x | 160x | 821x | 499x | 70.5x | 81.7x | 71.3x |
| PBR | 2.25x | 2.29x | 2.91x | 3.27x | 3.15x | 3.53x | 3.39x | 3.2x |
| PEG | - | -1.7x | -2.9x | -10.6x | 8.1x | 0x | -6x | 4.9x |
| Capitalization / Revenue | 5.24x | 4x | 6x | 5.61x | 4.23x | 4.19x | 3.81x | 3.43x |
| EV / Revenue | 5.2x | 4.06x | 6.25x | 5.84x | 4.41x | 4.36x | 3.95x | 3.52x |
| EV / EBITDA | 33.7x | 34.3x | 69.7x | 161x | 102x | 67.6x | 59.2x | 49.4x |
| EV / EBIT | 47.1x | 52.4x | 147x | -345x | -567x | 247x | 185x | 110x |
| EV / FCF | 919x | -64x | -43.1x | -47.8x | 305x | 131x | 147x | 85x |
| FCF Yield | 0.11% | -1.56% | -2.32% | -2.09% | 0.33% | 0.76% | 0.68% | 1.18% |
| Dividend per Share 2 | 5 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Rate of return | 0.3% | 0.61% | 0.44% | 0.38% | 0.39% | 0.33% | 0.33% | 0.33% |
| EPS 2 | 46.4 | 32.31 | 14.31 | 3.18 | 5.13 | 43.35 | 37.42 | 42.87 |
| Distribution rate | 10.8% | 31% | 69.9% | 314% | 195% | 23.1% | 26.7% | 23.3% |
| Net sales 1 | 208,568 | 268,397 | 258,473 | 315,632 | 410,395 | 494,278 | 544,579 | 605,223 |
| EBITDA 1 | 32,162 | 31,799 | 23,160 | 11,415 | 17,705 | 31,900 | 36,321 | 43,158 |
| EBIT 1 | 23,022 | 20,826 | 11,010 | -5,347 | -3,192 | 8,740 | 11,642 | 19,359 |
| Net income 1 | 30,513 | 21,237 | 9,454 | 2,121 | 3,484 | 33,178 | 25,480 | 30,217 |
| Net Debt 1 | -8,535 | 17,800 | 62,229 | 71,811 | 73,268 | 83,570 | 75,747 | 58,866 |
| Reference price 2 | 1,664.00 | 1,632.70 | 2,287.30 | 2,611.15 | 2,557.70 | 3,057.10 | 3,057.10 | 3,057.10 |
| Nbr of stocks (in thousands) | 656,977 | 656,898 | 678,555 | 678,460 | 678,515 | 678,253 | - | - |
| Announcement Date | 5/24/22 | 5/26/23 | 5/22/24 | 5/22/25 | 5/20/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 68.77x | 4.26x | 66.01x | 0.34% | 21.3B | |
| 19.06x | 2.57x | 10.18x | 2.73% | 46.3B | |
| 37.49x | 6.4x | 19.42x | 0.64% | 38.38B | |
| 32.43x | 4.97x | 16.64x | 0.73% | 36.1B | |
| 33.99x | 3.36x | 17.87x | 1.14% | 34.22B | |
| 11.9x | 1.42x | 6.65x | 2.58% | 29.47B | |
| 17.94x | 2.07x | 8.3x | 1.16% | 21.88B | |
| 16.96x | 4.57x | 8.99x | 4.42% | 17.68B | |
| 13.41x | 4.4x | 8.78x | 3.07% | 16.5B | |
| 23.67x | 3.51x | 12.18x | -.--% | 15.74B | |
| Average | 27.56x | 3.75x | 17.50x | 1.68% | 27.76B | |
| Weighted average by Cap. | 27.95x | 3.77x | 16.96x | 1.64% |
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
- Stock Market
- Stocks
- GRASIM Stock
- Valuation Grasim Industries Limited
Select your edition
All financial news and data tailored to specific country editions
