|
Market Closed -
Bombay S.E.
06:02:22 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 3,112.00 INR | -0.87% |
|
+1.82% | -1.92% |
| 08-12 | JSW Dulux Limited, Q1 2027 Earnings Call, Aug 12, 2026 | |
| 08-11 | JSW Dulux Limited Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
Company Valuation: JSW Dulux Limited
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 | 141,721 | - |
| Change | - | 19.61% | 4.14% | 50.99% | -21.09% | 9.55% | - |
| Enterprise Value (EV) | 87,162 | 104,253 | 108,573 | 163,934 | 129,366 | 141,721 | 141,721 |
| Change | - | 19.61% | 4.14% | 50.99% | -21.09% | 9.55% | 0% |
| P/E | 30.1x | 31.1x | 25.4x | 38.3x | 6.75x | 35.3x | 31.4x |
| PBR | 6.92x | 7.92x | 8.16x | 12.3x | 5.4x | 5.57x | 5.26x |
| PEG | - | 2x | 0.9x | 87.53x | 0x | -0.4x | 2.5x |
| Capitalization / Revenue | 2.77x | 2.74x | 2.74x | 4.01x | 3.59x | 3.51x | 3.14x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.51x | 3.14x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 25.1x | 21.1x |
| EV / EBIT | - | 0x | 0x | 0x | 0x | 27.1x | 23.9x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 44.2x | 34.8x |
| FCF Yield | 0.66% | 3.66% | 3.38% | 1.25% | 3.74% | 2.26% | 2.88% |
| Dividend per Share 2 | 75 | 65 | 75 | 100 | 206 | 75 | 75 |
| Rate of return | 3.92% | 2.84% | 3.15% | 2.78% | 7.25% | 2.41% | 2.41% |
| 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 | 3,112.00 | 3,112.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.59x | - | - | 2.39% | 1.5B | |
| 31.33x | 3.79x | 19.43x | 0.92% | 84.46B | |
| 49.34x | 6.27x | 33.54x | 1.16% | 26.96B | |
| 15.67x | 1.8x | 10.56x | 2.55% | 25.22B | |
| 14.28x | 1.85x | 10.01x | 1.38% | 17.99B | |
| 18.75x | 1.96x | 12.26x | 2.03% | 14.34B | |
| 19.26x | 1.33x | 9.21x | 3.23% | 12.14B | |
| 15.72x | 1.87x | 8.48x | -.--% | 7.73B | |
| 47.52x | 4.67x | 29.9x | 0.87% | 6.7B | |
| 17.68x | 1.08x | 7.94x | 3.79% | 3.23B | |
| Average | 26.52x | 2.73x | 15.70x | 1.83% | 20.03B | |
| Weighted average by Cap. | 28.37x | 3.33x | 17.96x | 1.44% |
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
- Stock Market
- Stocks
- JSWDULUX Stock
- Valuation JSW Dulux Limited
Select your edition
All financial news and data tailored to specific country editions
