Company Valuation: Himadri Speciality Chemical Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 148,591 209,339 222,705 381,307 -
Change - 40.88% 6.38% 71.22% -
Enterprise Value (EV) 148,591 209,339 222,705 381,307 381,307
Change - 40.88% 6.38% 71.22% 0%
P/E 32.9x 38x 29.4x 40.6x 36.7x
PBR - 5.62x 4.68x 6.81x 5.78x
PEG - 1.7x 0.9x 1.7x 3.4x
Capitalization / Revenue - 4.54x 4.78x 6.07x 4.68x
EV / Revenue - 0x 0x 6.07x 4.68x
EV / EBITDA - 0x 0x 30.2x 25.4x
EV / EBIT - 0x 0x 32.3x 28.3x
EV / FCF - 0x -0x -50x -188x
FCF Yield - 1.32% -0.3% -2% -0.53%
Dividend per Share 2 - 0.6 0.8 0.9 1
Rate of return - 0.14% 0.18% 0.12% 0.13%
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 2 301.65 423.95 441.40 755.75 755.75
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.($)
37.63x5.1x20.69x1.03% 79.73B
30.36x4.56x19.71x2.19% 38.54B
26.29x3.11x16.11x1.98% 38.38B
38.55x9.47x28.81x2.37% 23.95B
13.35x1.37x8.47x2.37% 23.79B
11.07x2.88x6.05x3.66% 20.81B
26.81x2.86x11.62x1.7% 19.12B
13.16x2.66x6.04x1.23% 15.48B
16.38x1.82x7.1x1.84% 14.86B
Average 23.73x 3.76x 13.84x 2.04% 30.52B
Weighted average by Cap. 27.71x 4.17x 16.26x 1.86%

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. 500184 Stock
  4. HSCL Stock
  5. Valuation Himadri Speciality Chemical Limited