Valuation JSW Dulux Limited

Stocks

Market Closed - Bombay S.E. 06:02:25 2026-09-08 EDT			5-day change	1st Jan Change
3,174.00 ^INR	-0.38%		+0.58%	+0.03%

08-21	JSW Dulux Limited Announces Resignation of Rohit Ghanshyamdas Totla from Wholetime Director and Executive Director & Chief Business Officer Roles, Effective November 17, 2026	CI
08-14	JSW Dulux Limited Announces Resignation of Krishna Rallapalli from Chief Financial Officer, Effective October 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	87,162	104,253	108,573	163,934	129,366	144,545	-
Change	-	19.61%	4.14%	50.99%	-21.09%	11.73%	-
Enterprise Value (EV)	87,162	104,253	108,573	163,934	129,366	144,545	144,545
Change	-	19.61%	4.14%	50.99%	-21.09%	11.73%	0%
P/E	30.1x	31.1x	25.4x	38.3x	6.75x	36x	32x
PBR	6.92x	7.92x	8.16x	12.3x	5.4x	5.68x	5.37x
PEG	-	2x	0.9x	87.53x	0x	-0.5x	2.6x
Capitalization / Revenue	2.77x	2.74x	2.74x	4.01x	3.59x	3.58x	3.2x
EV / Revenue	0x	0x	0x	0x	0x	3.58x	3.2x
EV / EBITDA	0x	0x	0x	0x	0x	25.6x	21.5x
EV / EBIT	-	0x	0x	0x	0x	27.6x	24.4x
EV / FCF	0x	0x	0x	0x	0x	45x	35.4x
FCF Yield	0.66%	3.66%	3.38%	1.25%	3.74%	2.22%	2.82%
Dividend per Share ²	75	65	75	100	206	75	75
Rate of return	3.92%	2.84%	3.15%	2.78%	7.25%	2.36%	2.36%
EPS ²	63.68	73.58	93.7	94.11	421.1	88.2	99.15
Distribution rate	118%	88.3%	80%	106%	48.9%	85%	75.6%
Net sales ¹	31,486	38,021	39,616	40,912	35,992	40,326	45,130
EBITDA ¹	4,324	5,251	6,321	6,412	5,235	5,645	6,708
EBIT ¹	-	4,426	5,498	5,519	4,482	5,232	5,926
Net income ¹	2,900	3,351	4,267	4,286	19,177	4,036	4,536
Net Debt	-	-	-	-	-	-	-
Reference price ²	1,913.95	2,289.25	2,384.10	3,599.75	2,840.70	3,174.00	3,174.00
Nbr of stocks (in thousands)	45,540	45,540	45,540	45,540	45,540	45,540	-
Announcement Date	5/27/22	5/23/23	5/16/24	5/14/25	5/13/26	-	-

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.($)
JSW DULUX LIMITED	36.12x	-	-	2.35%	1.53B
THE SHERWIN-WILLIAMS COMPANY	29.88x	3.63x	18.62x	0.96%	80.53B
ASIAN PAINTS LIMITED	45.92x	5.83x	31.21x	1.24%	25.36B
PPG INDUSTRIES, INC.	15.55x	1.79x	10.5x	2.57%	25.02B
NIPPON PAINT HOLDINGS CO., LTD.	13.15x	1.74x	9.43x	1.49%	17.14B
RPM INTERNATIONAL INC.	17.66x	1.86x	11.63x	2.16%	13.48B
AKZO NOBEL N.V.	18.95x	1.31x	9.08x	3.26%	11.99B
AXALTA COATING SYSTEMS LTD.	15.58x	1.85x	8.41x	-.--%	7.66B
BERGER PAINTS INDIA LIMITED	41.98x	4.11x	26.34x	0.99%	5.98B
KANSAI PAINT CO., LTD.	17.19x	0.99x	8.01x	4.01%	3.2B
Average	25.20x	2.57x	14.80x	1.9%	19.19B
Weighted average by Cap.	26.74x	3.14x	16.96x	1.51%