Valuation Pidilite Industries Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:28:25 2026-10-01 EDT			5-day change	1st Jan Change
1,470.00 ^INR	-0.07%		-7.31%	-0.81%

09-28	Indian shares open lower near six-month lows on oil surge	RE
08-26	Pidilite Industries' Chief Information and Digital Officer Resigns	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,247,492	1,196,063	1,533,305	1,449,285	1,307,830	1,490,045	-	-
Change	-	-4.12%	28.2%	-5.48%	-9.76%	13.93%	-	-
Enterprise Value (EV) ¹	1,246,814	1,194,594	1,529,465	1,418,845	1,269,814	1,438,848	1,424,042	1,410,471
Change	-	-4.19%	28.03%	-7.23%	-10.5%	13.31%	-1.03%	-0.95%
P/E	103x	94x	88.7x	70x	53.5x	52.2x	45.9x	40.4x
PBR	19.5x	16.6x	18.2x	14.9x	12.1x	12.2x	10.8x	9.73x
PEG	-	17.44x	2.5x	3.5x	3x	3.1x	3.4x	2.9x
Capitalization / Revenue	12.6x	10.1x	12.4x	11x	8.96x	8.64x	7.82x	7.03x
EV / Revenue	12.6x	10.1x	12.4x	10.8x	8.7x	8.34x	7.48x	6.66x
EV / EBITDA	67.5x	60x	56.4x	47.1x	36.1x	35.5x	31.5x	27.7x
EV / EBIT	77x	69.4x	64.5x	53.5x	40.6x	39.4x	35x	30.6x
EV / FCF	215x	114x	70.4x	77.4x	56.9x	60.3x	49.4x	42.6x
FCF Yield	0.47%	0.88%	1.42%	1.29%	1.76%	1.66%	2.02%	2.35%
Dividend per Share ²	5	5.5	8	10	11.5	15.29	17.08	19.42
Rate of return	0.41%	0.47%	0.53%	0.7%	0.89%	1.04%	1.17%	1.33%
EPS ²	11.88	12.52	16.99	20.36	24.01	28.06	31.87	36.26
Distribution rate	42.1%	43.9%	47.1%	49.1%	47.9%	54.5%	53.6%	53.6%
Net sales ¹	99,210	117,991	123,830	131,403	146,008	172,496	190,476	211,859
EBITDA ¹	18,473	19,910	27,132	30,092	35,190	40,501	45,236	50,856
EBIT ¹	16,196	17,213	23,726	26,508	31,243	36,488	40,639	46,093
Net income ¹	12,076	12,732	17,294	20,762	24,489	28,708	32,427	36,930
Net Debt ¹	-678.3	-1,469	-3,840	-30,440	-38,015	-51,197	-66,003	-79,574
Reference price ²	1,227.15	1,176.50	1,507.35	1,424.65	1,285.00	1,464.00	1,464.00	1,464.00
Nbr of stocks (in thousands)	1,016,577	1,016,628	1,017,219	1,017,292	1,017,766	1,017,790	-	-
Announcement Date	5/18/22	5/8/23	5/7/24	5/8/25	5/7/26	-	-	-

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.($)
SHIN-ETSU CHEMICAL CO., LTD.	19.71x	3.48x	9.9x	2.03%	70.35B
BASF SE	11.86x	0.91x	7.57x	4.54%	49.06B
PIDILITE INDUSTRIES LIMITED	52.21x	8.35x	35.55x	1.04%	15.55B
ASAHI KASEI CORPORATION	13.18x	0.88x	6.12x	2.72%	14.2B
MITSUBISHI CHEMICAL GROUP CORPORATION	11.17x	0.72x	4.8x	2.92%	10.15B
BRENNTAG SE	15.42x	0.7x	7.63x	3.2%	9.7B
SYENSQO SA/NV	36.31x	1.67x	8.8x	2.08%	9.04B
SASOL LIMITED	4.65x	0.66x	2.75x	4.73%	8.84B
SRF LIMITED	30.74x	4.21x	18.03x	0.38%	7.65B
Average	21.69x	2.40x	11.24x	2.63%	21.62B
Weighted average by Cap.	19.71x	2.57x	10.65x	2.8%