Company Valuation: Himadri Speciality Chemical Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 148,591 209,339 222,705 330,046 -
Change - 40.88% 6.38% 48.2% -
Enterprise Value (EV) 148,591 209,339 222,705 330,046 330,046
Change - 40.88% 6.38% 48.2% 0%
P/E 32.9x 38x 29.4x 35.2x 31.8x
PBR - 5.62x 4.68x 5.89x 5x
PEG - 1.7x 0.9x 1.5x 3x
Capitalization / Revenue - 4.54x 4.78x 5.26x 4.05x
EV / Revenue - 0x 0x 5.26x 4.05x
EV / EBITDA - 0x 0x 26.2x 22x
EV / EBIT - 0x 0x 28x 24.5x
EV / FCF - 0x -0x -43.3x -163x
FCF Yield - 1.32% -0.3% -2.31% -0.61%
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 18.6 20.6
Distribution rate - 5.37% 5.33% 4.84% 4.85%
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 9,393 10,412
Net Debt - - - - -
Reference price 2 301.65 423.95 441.40 654.15 654.15
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
37.83x - - 0.13% 3.71B
37.18x5.06x20.52x1.05% 78.91B
29.3x4.42x19.12x2.27% 37.66B
24.92x2.97x15.39x2.08% 36.94B
13.56x1.33x8.16x2.32% 24.25B
35.83x8.78x26.7x2.55% 22.54B
11.37x3.04x6.1x2.47% 22.41B
25.99x2.8x11.38x1.74% 18.7B
13.46x2.72x6.18x1.2% 15.84B
15.81x1.75x6.87x1.9% 14.39B
Average 24.52x 3.65x 13.38x 1.77% 27.53B
Weighted average by Cap. 26.93x 4.03x 15.66x 1.79%

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