|
Market Closed -
NSE India S.E.
07:05:08 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 2,900.00 INR | -0.03% |
|
+0.38% | +2.51% |
| 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 | 1,967,476 | - | - |
| Change | - | -1.89% | 44.71% | 14.14% | -2.04% | 13.37% | - | - |
| Enterprise Value (EV) 1 | 1,084,674 | 1,090,318 | 1,614,288 | 1,843,370 | 1,808,706 | 2,051,046 | 2,043,223 | 2,026,341 |
| Change | - | 0.52% | 48.06% | 14.19% | -1.88% | 13.4% | -0.38% | -0.83% |
| P/E | 35.9x | 50.5x | 160x | 821x | 499x | 66.9x | 77.5x | 67.7x |
| PBR | 2.25x | 2.29x | 2.91x | 3.27x | 3.15x | 3.35x | 3.21x | 3.04x |
| PEG | - | -1.7x | -2.9x | -10.6x | 8.1x | 0x | -5.7x | 4.7x |
| Capitalization / Revenue | 5.24x | 4x | 6x | 5.61x | 4.23x | 3.98x | 3.61x | 3.25x |
| EV / Revenue | 5.2x | 4.06x | 6.25x | 5.84x | 4.41x | 4.15x | 3.75x | 3.35x |
| EV / EBITDA | 33.7x | 34.3x | 69.7x | 161x | 102x | 64.3x | 56.3x | 47x |
| EV / EBIT | 47.1x | 52.4x | 147x | -345x | -567x | 235x | 176x | 105x |
| EV / FCF | 919x | -64x | -43.1x | -47.8x | 305x | 125x | 140x | 80.8x |
| FCF Yield | 0.11% | -1.56% | -2.32% | -2.09% | 0.33% | 0.8% | 0.72% | 1.24% |
| 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% | 0.34% | 0.34% | 0.34% |
| 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 | 2,900.80 | 2,900.80 | 2,900.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 66.91x | 4.15x | 64.3x | 0.34% | 20.71B | |
| 15.2x | 1.77x | 8.7x | 1.82% | 57.06B | |
| 18.81x | 2.55x | 10.04x | 2.76% | 45.43B | |
| 33.54x | 6.06x | 18.42x | 0.69% | 35.77B | |
| 34.32x | 3.39x | 18.03x | 1.13% | 34.53B | |
| 30.24x | 4.63x | 15.74x | 0.8% | 34.01B | |
| 11.74x | 1.41x | 6.58x | 2.62% | 29B | |
| 16.38x | 2.05x | 8.3x | 1.34% | 21.92B | |
| 14.8x | 4.79x | 9.65x | 2.68% | 18.07B | |
| 25.97x | 3.4x | 11.8x | -.--% | 15.21B | |
| Average | 26.79x | 3.42x | 17.16x | 1.42% | 31.17B | |
| Weighted average by Cap. | 25.29x | 3.27x | 15.49x | 1.54% |
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
