Valuation Havells India Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:55 2026-07-03 EDT			5-day change	1st Jan Change
1,180.75 ^INR	-0.51%		+0.23%	-17.18%

06-30	Indian shares likely to open higher, but caution lingers on US-Iran tensions	RE
06-19	Havells India Limited Announces Board Changes, Effective June 19, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	721,846	744,607	949,566	958,531	746,812	741,213	-	-
Change	-	3.15%	27.53%	0.94%	-22.09%	-0.75%	-	-
Enterprise Value (EV) ¹	700,442	763,226	922,443	928,191	725,954	712,197	704,865	694,186
Change	-	8.96%	20.86%	0.62%	-21.79%	-1.9%	-1.03%	-1.52%
P/E	60.4x	69.3x	74.6x	64.4x	43.8x	41.6x	34.8x	31.2x
PBR	12.1x	11.3x	12.8x	11.5x	7.88x	7.03x	6.25x	5.62x
PEG	-	-6.9x	4.1x	3.8x	3x	9.56x	1.8x	2.8x
Capitalization / Revenue	5.2x	4.41x	5.12x	4.41x	3.32x	2.85x	2.5x	2.24x
EV / Revenue	5.04x	4.52x	4.97x	4.27x	3.23x	2.74x	2.38x	2.1x
EV / EBITDA	39.9x	47.6x	50x	43.2x	32.8x	26.9x	22.5x	19.7x
EV / EBIT	46.8x	58.4x	61.2x	53x	40.7x	32.9x	26.9x	23.7x
EV / FCF	47.1x	-3,314x	78.6x	115x	710x	64.6x	46.4x	36.2x
FCF Yield	2.12%	-0.03%	1.27%	0.87%	0.14%	1.55%	2.15%	2.77%
Dividend per Share ²	7.5	7.5	9	10	10	11.49	13.44	14.34
Rate of return	0.65%	0.63%	0.59%	0.65%	0.84%	0.97%	1.14%	1.21%
EPS ²	19.08	17.16	20.32	23.74	27.18	28.36	33.98	37.82
Distribution rate	39.3%	43.7%	44.3%	42.1%	36.8%	40.5%	39.6%	37.9%
Net sales ¹	138,885	168,684	185,499	217,458	224,656	260,390	296,116	330,613
EBITDA ¹	17,576	16,030	18,453	21,486	22,133	26,457	31,355	35,228
EBIT ¹	14,968	13,068	15,068	17,499	17,842	21,647	26,191	29,320
Net income ¹	11,947	10,750	12,732	14,888	17,054	17,751	21,295	23,575
Net Debt ¹	-21,403	18,619	-27,123	-30,340	-20,858	-29,016	-36,348	-47,027
Reference price ²	1,152.55	1,188.50	1,515.00	1,528.90	1,190.60	1,181.10	1,181.10	1,181.10
Nbr of stocks (in thousands)	626,303	626,510	626,776	626,942	627,257	627,562	-	-
Announcement Date	5/4/22	5/3/23	4/30/24	4/22/25	4/22/26	-	-	-

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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.12x	2.49x	10.97x	2.82%	264B
SIEMENS AG	26.78x	3.12x	16.9x	1.98%	250B
SCHNEIDER ELECTRIC SE	30.2x	3.88x	17.9x	1.64%	180B
DELTA ELECTRONICS, INC.	50.87x	6.81x	29.33x	0.86%	169B
EATON CORPORATION PLC	34.47x	5.31x	22.62x	1.08%	155B
DELTA ELECTRONICS (THAILAND)	102.51x	14.33x	74.26x	0.29%	118B
VERTIV HOLDINGS CO.	51.57x	8.26x	33.6x	0.08%	115B
EMERSON ELECTRIC CO.	28.54x	4.69x	16.39x	1.59%	77.88B
FUJIKURA LTD.	37.3x	5.86x	24.93x	1.07%	55B
Average	42.26x	6.08x	27.43x	1.27%	153.82B
Weighted average by Cap.	38.43x	5.38x	24.64x	1.5%