|
Market Closed -
Bombay S.E.
06:03:26 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 3,318.90 INR | +0.35% |
|
+0.27% | +17.28% |
| 09-03 | India's UltraTech Cement enters wires and cables business with $190.5 million investment | RE |
| 08-26 | Grasim Industries' ESG Score Improves to 66 | MT |
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 | 2,238,234 | - | - |
| Change | - | -1.89% | 44.71% | 14.14% | -2.04% | 28.97% | - | - |
| Enterprise Value (EV) 1 | 1,084,674 | 1,090,318 | 1,614,288 | 1,843,370 | 1,808,706 | 2,321,805 | 2,313,981 | 2,297,100 |
| Change | - | 0.52% | 48.06% | 14.19% | -1.88% | 28.37% | -0.34% | -0.73% |
| P/E | 35.9x | 50.5x | 160x | 821x | 499x | 75.5x | 93.6x | 77x |
| PBR | 2.25x | 2.29x | 2.91x | 3.27x | 3.15x | 3.83x | 3.69x | 3.46x |
| PEG | - | -1.7x | -2.9x | -10.6x | 8.1x | 0x | -4.8x | 3.6x |
| Capitalization / Revenue | 5.24x | 4x | 6x | 5.61x | 4.23x | 4.53x | 4.11x | 3.7x |
| EV / Revenue | 5.2x | 4.06x | 6.25x | 5.84x | 4.41x | 4.7x | 4.25x | 3.8x |
| EV / EBITDA | 33.7x | 34.3x | 69.7x | 161x | 102x | 72.8x | 64.6x | 53.2x |
| EV / EBIT | 47.1x | 52.4x | 147x | -345x | -567x | 280x | 213x | 119x |
| EV / FCF | 919x | -64x | -43.1x | -47.8x | 305x | 141x | 158x | 91.6x |
| FCF Yield | 0.11% | -1.56% | -2.32% | -2.09% | 0.33% | 0.71% | 0.63% | 1.09% |
| 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% | 0.3% | 0.3% | 0.3% |
| EPS 2 | 46.4 | 32.31 | 14.31 | 3.18 | 5.13 | 43.72 | 35.26 | 42.87 |
| Distribution rate | 10.8% | 31% | 69.9% | 314% | 195% | 22.9% | 28.4% | 23.3% |
| Net sales 1 | 208,568 | 268,397 | 258,473 | 315,632 | 410,395 | 493,975 | 544,471 | 605,223 |
| EBITDA 1 | 32,162 | 31,799 | 23,160 | 11,415 | 17,705 | 31,906 | 35,807 | 43,158 |
| EBIT 1 | 23,022 | 20,826 | 11,010 | -5,347 | -3,192 | 8,307 | 10,858 | 19,359 |
| Net income 1 | 30,513 | 21,237 | 9,454 | 2,121 | 3,484 | 33,165 | 24,256 | 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 | 3,300.00 | 3,300.00 | 3,300.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.25x | 1.83x | 8.77x | 1.75% | 59.44B | |
| 29.69x | 5.51x | 16.44x | 0.7% | 35.72B | |
| 32.66x | 3.38x | 17.36x | 0.95% | 33.7B | |
| 27.73x | 4.41x | 14.69x | 0.84% | 32.38B | |
| 12.46x | 1.48x | 6.85x | 2.46% | 32.07B | |
| 21.88x | 6.83x | 13.41x | 2.17% | 25.24B | |
| 75.49x | 4.7x | 72.77x | 0.3% | 23.52B | |
| 16.66x | 2.1x | 8.37x | 1.26% | 22.6B | |
| 11.29x | 1.21x | 5.9x | 0.92% | 15.81B | |
| Average | 27.01x | 3.49x | 18.28x | 1.26% | 31.17B | |
| Weighted average by Cap. | 25.84x | 3.42x | 16.83x | 1.33% |
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
- GRASIM Stock
- Valuation Grasim Industries Limited
Select your edition
All financial news and data tailored to specific country editions
