Valuation Jyothy Labs Limited

Equities

Market Closed - Bombay S.E. Other stock markets 05:00:49 2026-01-12 EST			5-day change	1st Jan Change
260.20 ^INR	-0.21%		-8.23%	-7.91%

11-13	Jyothy Labs Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2025	CI
11-12	Jyothy Labs Limited, Q2 2026 Earnings Call, Nov 12, 2025

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	50,253	54,182	70,137	161,425	120,685	95,549	-	-
Change	-	7.82%	29.45%	130.16%	-25.24%	-20.83%	-	-
Enterprise Value (EV) ¹	49,452	53,335	67,302	161,425	104,020	88,554	86,533	84,281
Change	-	7.85%	26.19%	139.85%	-35.56%	-14.87%	-2.28%	-2.6%
P/E ratio	25.2x	33.5x	29.2x	43.7x	32.6x	26.3x	23.3x	21.1x
PBR	4.09x	3.75x	4.53x	8.93x	5.89x	4.57x	3.96x	3.63x
PEG	-	-1.8x	0.6x	0.8x	109.32x	-13.97x	1.8x	2x
Capitalization / Revenue	2.63x	2.47x	2.82x	5.86x	4.24x	3.26x	2.98x	2.76x
EV / Revenue	2.59x	2.43x	2.71x	5.86x	3.65x	3.02x	2.7x	2.44x
EV / EBITDA	15.7x	21.5x	21.3x	33.6x	20.8x	18.5x	16.2x	14.4x
EV / EBIT	19.1x	28.1x	25.3x	37.6x	23.5x	21.2x	18.2x	16.1x
EV / FCF	13.8x	30.2x	23x	38.4x	41.1x	23.1x	23.7x	20.9x
FCF Yield	7.22%	3.31%	4.36%	2.61%	2.43%	4.33%	4.23%	4.79%
Dividend per Share ²	4	2.5	3	3.5	3.5	4.527	5.036	5.71
Rate of return	2.92%	1.69%	1.57%	0.8%	1.06%	1.74%	1.94%	2.19%
EPS ²	5.43	4.41	6.53	10.06	10.09	9.9	11.15	12.32
Distribution rate	73.7%	56.7%	45.9%	34.8%	34.7%	45.7%	45.2%	46.3%
Net sales ¹	19,091	21,965	24,860	27,569	28,470	29,329	32,050	34,561
EBITDA ¹	3,145	2,482	3,159	4,798	4,996	4,774	5,334	5,845
EBIT ¹	2,589	1,901	2,658	4,298	4,435	4,181	4,746	5,245
Net income ¹	1,994	1,620	2,397	3,694	3,704	3,639	4,127	4,559
Net Debt ¹	-800.2	-846.6	-2,835	-	-16,665	-6,995	-9,016	-11,268
Reference price ²	136.85	147.55	191.00	439.60	328.65	260.20	260.20	260.20
Nbr of stocks (in thousands)	367,209	367,209	367,209	367,209	367,215	367,215	-	-
Announcement Date	5/18/21	5/24/22	5/3/23	5/15/24	5/12/25	-	-	-

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.($)
JYOTHY LABS LIMITED	26.34x	3.03x	18.59x	1.74%	1.06B
RECKITT BENCKISER GROUP PLC	21.39x	3.47x	12.52x	3.42%	55.66B
CHURCH & DWIGHT CO., INC.	26.17x	3.62x	15.93x	1.38%	20.6B
THE CLOROX COMPANY	18.66x	2.46x	12.58x	4.63%	12.95B
PT UNILEVER INDONESIA TBK	23.14x	2.75x	15.16x	3.78%	5.91B
REYNOLDS CONSUMER PRODUCTS INC.	16.34x	1.76x	9.77x	3.86%	4.99B
LION CORPORATION	17.95x	0.86x	6.77x	1.78%	2.93B
WD-40 COMPANY	31.17x	3.99x	21.07x	-	2.56B
Average	22.64x	2.74x	14.05x	2.94%	13.33B
Weighted average by Cap.	22.03x	3.19x	13.31x	3.14%