Valuation Grasim Industries Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:22:47 2026-10-01 EDT			5-day change	1st Jan Change
2,971.85 ^INR	-3.12%		-6.60%	+5.02%

09-23	Aditya Birla Renewables Limited announced that it has received INR 2.35 billion in funding from Grasim Industries Limited	CI
09-18	Grasim JV to Temporarily Idle Pulp Mill in Canada	MT

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	2,008,985	-	-
Change	-	-1.89%	44.71%	14.14%	-2.04%	15.76%	-	-
Enterprise Value (EV) ¹	1,084,674	1,090,318	1,614,288	1,843,370	1,808,706	2,092,555	2,084,732	2,067,850
Change	-	0.52%	48.06%	14.19%	-1.88%	15.69%	-0.37%	-0.81%
P/E	35.9x	50.5x	160x	821x	499x	67.8x	84x	69.1x
PBR	2.25x	2.29x	2.91x	3.27x	3.15x	3.44x	3.32x	3.1x
PEG	-	-1.7x	-2.9x	-10.6x	8.1x	0x	-4.3x	3.2x
Capitalization / Revenue	5.24x	4x	6x	5.61x	4.23x	4.07x	3.69x	3.32x
EV / Revenue	5.2x	4.06x	6.25x	5.84x	4.41x	4.24x	3.83x	3.42x
EV / EBITDA	33.7x	34.3x	69.7x	161x	102x	65.6x	58.2x	47.9x
EV / EBIT	47.1x	52.4x	147x	-345x	-567x	252x	192x	107x
EV / FCF	919x	-64x	-43.1x	-47.8x	305x	127x	142x	82.5x
FCF Yield	0.11%	-1.56%	-2.32%	-2.09%	0.33%	0.79%	0.7%	1.21%
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	43.72	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	2,962.00	2,962.00	2,962.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CRH PLC	14.27x	1.72x	8.31x	1.92%	54.51B
HOLCIM LTD	17.72x	2.44x	9.67x	2.9%	43.13B
MARTIN MARIETTA MATERIALS, INC.	32.72x	5.85x	17.33x	0.72%	34.25B
ULTRATECH CEMENT LIMITED	32.09x	3.33x	17.07x	0.96%	32.77B
VULCAN MATERIALS COMPANY	27.21x	4.3x	14.39x	0.86%	31.5B
HEIDELBERG MATERIALS AG	11.79x	1.41x	6.57x	2.61%	29.3B
CHINA JUSHI CO., LTD.	20.21x	6.3x	12.42x	2.15%	23.33B
GRASIM INDUSTRIES LIMITED	67.76x	4.24x	65.59x	0.34%	20.9B
AMRIZE AG	15.23x	1.92x	7.71x	1.44%	20.31B
Average	26.55x	3.50x	17.67x	1.54%	32.22B
Weighted average by Cap.	24.53x	3.31x	15.47x	1.64%