|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,946.55 INR | +0.30% |
|
-3.08% | -7.13% |
| 05-29 | India's Asian Paints beats quarterly profit view on decorative business boost | RE |
| 05-15 | India's JSW Dulux expects double-digit volume growth despite Middle East headwinds | RE |
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 | 134,187 | - |
| Change | - | 19.61% | 4.14% | 50.99% | -21.09% | 3.73% | - |
| Enterprise Value (EV) | 87,162 | 104,253 | 108,573 | 163,934 | 129,366 | 134,187 | 134,187 |
| Change | - | 19.61% | 4.14% | 50.99% | -21.09% | 3.73% | 0% |
| P/E | 30.1x | 31.1x | 25.4x | 38.3x | 6.75x | 32.6x | 28.6x |
| PBR | 6.92x | 7.92x | 8.16x | 12.3x | 5.4x | 5.23x | 4.91x |
| PEG | - | 2x | 0.9x | 87.53x | 0x | -0.4x | 2x |
| Capitalization / Revenue | 2.77x | 2.74x | 2.74x | 4.01x | 3.59x | 3.33x | 3.01x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.33x | 3.01x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 22x | 19.4x |
| EV / EBIT | - | 0x | 0x | 0x | 0x | 25.1x | 21.8x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 37x | 30.9x |
| FCF Yield | 0.66% | 3.66% | 3.38% | 1.25% | 3.74% | 2.7% | 3.23% |
| Dividend per Share 2 | 75 | 65 | 75 | 100 | 206 | 75 | 75 |
| Rate of return | 3.92% | 2.84% | 3.15% | 2.78% | 7.25% | 2.55% | 2.55% |
| EPS 2 | 63.68 | 73.58 | 93.7 | 94.11 | 421.1 | 90.25 | 103.1 |
| Distribution rate | 118% | 88.3% | 80% | 106% | 48.9% | 83.1% | 72.7% |
| Net sales 1 | 31,486 | 38,021 | 39,616 | 40,912 | 35,992 | 40,326 | 44,536 |
| EBITDA 1 | 4,324 | 5,251 | 6,321 | 6,412 | 5,235 | 6,110 | 6,932 |
| EBIT 1 | - | 4,426 | 5,498 | 5,519 | 4,482 | 5,354 | 6,150 |
| Net income 1 | 2,900 | 3,351 | 4,267 | 4,286 | 19,177 | 4,128 | 4,716 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 1,913.95 | 2,289.25 | 2,384.10 | 3,599.75 | 2,840.70 | 2,946.55 | 2,946.55 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 32.55x | - | - | 2.55% | 1.39B | |
| 29.1x | 3.57x | 18.39x | 1.01% | 77.86B | |
| 51.23x | 6.14x | 34.01x | 1.16% | 26.27B | |
| 15.7x | 1.85x | 10.72x | 2.5% | 25.86B | |
| 13.47x | 1.72x | 9.8x | 1.52% | 15.88B | |
| 17.87x | 1.88x | 11.76x | 2.13% | 13.67B | |
| 18.41x | 1.28x | 8.94x | 3.41% | 11.29B | |
| 13.71x | 1.75x | 8x | -.--% | 7.01B | |
| 44.83x | 4.24x | 27.83x | 0.93% | 6.03B | |
| 18.72x | 0.94x | 7.77x | 4.13% | 2.86B | |
| Average | 25.56x | 2.60x | 15.25x | 1.93% | 18.81B | |
| Weighted average by Cap. | 27.37x | 3.19x | 17.49x | 1.52% |
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
