Valuation Jyothy Labs Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:52 2026-07-10 EDT			5-day change	1st Jan Change
200.50 ^INR	-0.59%		+4.32%	-29.04%

06-18	Jyothy Labs Limited - Shareholder/Analyst Call
06-15	Indian shares set to extend gains on US-Iran peace deal	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	54,182	70,137	161,425	120,685	72,378	74,067	-	-
Change	-	29.45%	130.16%	-25.24%	-40.03%	2.33%	-	-
Enterprise Value (EV) ¹	53,335	67,302	161,425	104,020	69,745	66,885	64,534	74,067
Change	-	26.19%	139.85%	-35.56%	-32.95%	-4.1%	-3.52%	14.77%
P/E	33.5x	29.2x	43.7x	32.6x	21.7x	22.5x	18.7x	17.5x
PBR	3.75x	4.53x	8.93x	5.89x	4.56x	4.19x	3.7x	3.39x
PEG	-	0.6x	0.8x	109.32x	-2.1x	-20.98x	0.9x	2.67x
Capitalization / Revenue	2.47x	2.82x	5.86x	4.24x	2.46x	2.36x	2.17x	2.01x
EV / Revenue	2.43x	2.71x	5.86x	3.65x	2.37x	2.13x	1.89x	2.01x
EV / EBITDA	21.5x	21.3x	33.6x	20.8x	15.5x	15.2x	12.4x	13x
EV / EBIT	28.1x	25.3x	37.6x	23.5x	17.9x	18.1x	14.4x	15.4x
EV / FCF	30.2x	23x	38.4x	41.1x	20.2x	25.7x	19x	21.3x
FCF Yield	3.31%	4.36%	2.61%	2.43%	4.95%	3.9%	5.27%	4.68%
Dividend per Share ²	2.5	3	3.5	3.5	3.5	3.957	4.418	4.667
Rate of return	1.69%	1.57%	0.8%	1.06%	1.78%	1.96%	2.19%	2.31%
EPS ²	4.41	6.53	10.06	10.09	9.07	8.973	10.79	11.5
Distribution rate	56.7%	45.9%	34.8%	34.7%	38.6%	44.1%	40.9%	40.6%
Net sales ¹	21,965	24,860	27,569	28,470	29,443	31,429	34,210	36,838
EBITDA ¹	2,482	3,159	4,798	4,996	4,499	4,388	5,189	5,681
EBIT ¹	1,901	2,658	4,298	4,435	3,886	3,695	4,495	4,812
Net income ¹	1,620	2,397	3,694	3,704	3,332	3,307	3,946	4,224
Net Debt ¹	-846.6	-2,835	-	-16,665	-2,633	-7,182	-9,533	-
Reference price ²	147.55	191.00	439.60	328.65	197.10	201.70	201.70	201.70
Nbr of stocks (in thousands)	367,209	367,209	367,209	367,215	367,215	367,215	-	-
Announcement Date	5/24/22	5/3/23	5/15/24	5/12/25	5/4/26	-	-	-

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.($)
JYOTHY LABS LIMITED	22.48x	2.13x	15.24x	1.96%	776M
RECKITT BENCKISER GROUP PLC	16.58x	3.13x	11.23x	4.34%	42.52B
CHURCH & DWIGHT CO., INC.	25.65x	3.98x	17.05x	1.29%	22.67B
THE CLOROX COMPANY	18.36x	2.38x	12.85x	5.37%	11.25B
REYNOLDS CONSUMER PRODUCTS INC.	16.2x	1.83x	10.25x	3.52%	5.49B
PT UNILEVER INDONESIA TBK	14.92x	1.85x	10.94x	9.75%	3.6B
WD-40 COMPANY	39.82x	4.87x	27.39x	-	3.22B
LION CORPORATION	18.51x	0.88x	6.68x	1.98%	2.92B
Average	21.56x	2.63x	13.95x	4.03%	11.56B
Weighted average by Cap.	19.85x	3.10x	13.24x	3.77%