Company Valuation: Himadri Speciality Chemical Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 148,591 209,339 222,705 327,902 -
Change - 40.88% 6.38% 47.24% -
Enterprise Value (EV) 148,591 209,339 222,705 327,902 327,902
Change - 40.88% 6.38% 47.24% 0%
P/E 32.9x 38x 29.4x 34.8x 31.4x
PBR - 5.62x 4.68x 5.85x 4.97x
PEG - 1.7x 0.9x 1.4x 2.9x
Capitalization / Revenue - 4.54x 4.78x 5.22x 4.02x
EV / Revenue - 0x 0x 5.22x 4.02x
EV / EBITDA - 0x 0x 26x 21.8x
EV / EBIT - 0x 0x 27.8x 24.4x
EV / FCF - 0x -0x -43x -163x
FCF Yield - 1.32% -0.3% -2.32% -0.62%
Dividend per Share 2 - 0.6 0.8 0.9 1
Rate of return - 0.14% 0.18% 0.14% 0.15%
EPS 2 9.16 11.17 15.02 18.7 20.7
Distribution rate - 5.37% 5.33% 4.81% 4.83%
Net sales 1 - 46,126 46,607 62,805 81,477
EBITDA 1 - 8,542 9,621 12,619 15,008
EBIT 1 - 7,992 8,940 11,797 13,452
Net income 1 4,108 5,556 7,551 9,430 10,450
Net Debt - - - - -
Reference price 2 301.65 423.95 441.40 649.90 649.90
Nbr of stocks (in thousands) 492,595 493,782 504,542 504,542 -
Announcement Date 4/25/24 4/21/25 4/23/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.75x - - 0.14% 3.44B
34.55x4.94x19.98x1.07% 76.84B
29.41x4.62x19.72x2.16% 39.12B
22.29x2.69x13.91x2.38% 32.05B
15.04x1.45x8.78x2.1% 26B
11.55x2.95x6.27x3.47% 21.16B
32.69x7.91x24.18x2.84% 19.85B
25.17x2.7x11.06x1.66% 18.2B
12.62x2.58x5.56x1.26% 15.15B
22.88x2.75x12.62x1.49% 13.94B
Average 24.09x 3.62x 13.56x 1.86% 26.57B
Weighted average by Cap. 25.93x 3.93x 15.46x 1.87%

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

  1. Stock Market
  2. Stocks
  3. HSCL Stock
  4. Valuation Himadri Speciality Chemical Limited