Company Valuation: Himadri Speciality Chemical Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 148,591 209,339 222,705 340,919 -
Change - 40.88% 6.38% 53.08% -
Enterprise Value (EV) 148,591 209,339 222,705 340,919 340,919
Change - 40.88% 6.38% 53.08% 0%
P/E 32.9x 38x 29.4x 36.3x 32.8x
PBR - 5.62x 4.68x 6.08x 5.17x
PEG - 1.7x 0.9x 1.5x 3.1x
Capitalization / Revenue - 4.54x 4.78x 5.43x 4.18x
EV / Revenue - 0x 0x 5.43x 4.18x
EV / EBITDA - 0x 0x 27x 22.7x
EV / EBIT - 0x 0x 28.9x 25.3x
EV / FCF - 0x -0x -44.7x -169x
FCF Yield - 1.32% -0.3% -2.24% -0.59%
Dividend per Share 2 - 0.6 0.8 0.9 1
Rate of return - 0.14% 0.18% 0.13% 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 9,430 10,450
Net Debt - - - - -
Reference price 2 301.65 423.95 441.40 675.70 675.70
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.($)
36.45x - - 0.13% 3.63B
35.6x5.11x20.54x1.03% 79.83B
29.22x4.59x19.61x2.18% 38.75B
23.35x2.78x14.4x2.28% 33.27B
15.48x1.47x9.29x2.04% 25.41B
11.24x2.86x6.12x3.59% 20.45B
33.38x8.05x24.71x2.78% 20.23B
25.62x2.76x11.28x1.84% 18.53B
12.9x2.69x5.77x1.21% 15.77B
22.84x2.75x12.62x1.49% 13.85B
Average 24.61x 3.67x 13.82x 1.86% 26.97B
Weighted average by Cap. 26.61x 4.02x 15.84x 1.85%

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