Valuation Havells India Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:53 2026-06-12 EDT			5-day change	1st Jan Change
1,153.30 ^INR	+1.99%		+0.22%	-19.11%

05-29	Havells India Limited Announces Retirement of Ramesh Viswanathan from Executive Vice President Role, Effective May 29, 2026	CI
05-13	India's Crompton Greaves slips to quarterly loss on 7.16-billion-rupee impairment	RE

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	723,917	-	-
Change	-	3.15%	27.53%	0.94%	-22.09%	-3.07%	-	-
Enterprise Value (EV) ¹	700,442	763,226	922,443	928,191	725,954	694,960	687,560	675,946
Change	-	8.96%	20.86%	0.62%	-21.79%	-4.27%	-1.06%	-1.69%
P/E Ratio	60.4x	69.3x	74.6x	64.4x	43.8x	40.5x	33.8x	30.3x
PBR	12.1x	11.3x	12.8x	11.5x	7.88x	6.87x	6.11x	5.47x
PEG	-	-6.9x	4.1x	3.8x	3x	8.32x	1.7x	2.6x
Capitalization / Revenue	5.2x	4.41x	5.12x	4.41x	3.32x	2.79x	2.45x	2.22x
EV / Revenue	5.04x	4.52x	4.97x	4.27x	3.23x	2.68x	2.33x	2.07x
EV / EBITDA	39.9x	47.6x	50x	43.2x	32.8x	26.2x	21.8x	19.4x
EV / EBIT	46.8x	58.4x	61.2x	53x	40.7x	31.9x	26.1x	23.5x
EV / FCF	47.1x	-3,314x	78.6x	115x	710x	62.7x	45x	34.6x
FCF Yield	2.12%	-0.03%	1.27%	0.87%	0.14%	1.59%	2.22%	2.89%
Dividend per Share ²	7.5	7.5	9	10	10	11.51	13.48	14.1
Rate of return	0.65%	0.63%	0.59%	0.65%	0.84%	1%	1.17%	1.22%
EPS ²	19.08	17.16	20.32	23.74	27.18	28.5	34.19	38.13
Distribution rate	39.3%	43.7%	44.3%	42.1%	36.8%	40.4%	39.4%	37%
Net sales ¹	138,885	168,684	185,499	217,458	224,656	259,762	295,506	326,369
EBITDA ¹	17,576	16,030	18,453	21,486	22,133	26,567	31,505	34,810
EBIT ¹	14,968	13,068	15,068	17,499	17,842	21,791	26,393	28,729
Net income ¹	11,947	10,750	12,732	14,888	17,054	17,844	21,428	23,778
Net Debt ¹	-21,403	18,619	-27,123	-30,340	-20,858	-28,957	-36,358	-47,971
Reference price ²	1,152.55	1,188.50	1,515.00	1,528.90	1,190.60	1,154.10	1,154.10	1,154.10
Nbr of stocks (in thousands)	626,303	626,510	626,776	626,942	627,257	627,257	-	-
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.($)
SIEMENS AG	24.65x	2.94x	15.91x	2.13%	236B
DELTA ELECTRONICS, INC.	53.32x	7.29x	31.35x	0.8%	182B
SCHNEIDER ELECTRIC SE	28.35x	3.7x	17.07x	1.73%	173B
EATON CORPORATION PLC	33.91x	5.25x	22.2x	1.1%	152B
DELTA ELECTRONICS (THAILAND)	117.96x	16.57x	85.51x	0.25%	138B
VERTIV HOLDINGS CO.	51.97x	8.33x	33.88x	0.08%	116B
EMERSON ELECTRIC CO.	29.35x	4.81x	16.81x	1.54%	80.13B
AMETEK, INC.	31.37x	6.56x	20.42x	0.6%	52.06B
ROCKWELL AUTOMATION, INC.	37.08x	6.02x	24.94x	1.23%	51.11B
Average	45.33x	6.83x	29.79x	1.05%	131.17B
Weighted average by Cap.	45.59x	6.57x	29.85x	1.17%