Valuation Shivalik Rasayan Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:49 2026-07-07 EDT			5-day change	1st Jan Change
222.30 ^INR	-5.00%		-1.46%	-37.53%

05-27	Shivalik Rasayan Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
05-27	Shivalik Rasayan Limited Announces Resignation of Sanjay Bansal as Non-Executive Director, Effective May 27, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,045	9,721	13,516	9,743	8,987	9,745
Change	-	219.23%	39.04%	-27.92%	-7.76%	8.43%
Enterprise Value (EV) ¹	3,072	9,975	13,220	10,091	9,469	10,512
Change	-	224.68%	32.53%	-23.67%	-6.16%	11.02%
P/E	21.8x	55.2x	51.5x	45.9x	69.1x	59.1x
PBR	1.73x	5.43x	4.71x	2.7x	1.77x	1.84x
PEG	-	2.1x	1.2x	-2.4x	-1.6x	2.2x
Capitalization / Revenue	1.63x	4.92x	6.53x	4.16x	3.31x	3.15x
EV / Revenue	1.65x	5.05x	6.39x	4.31x	3.49x	3.4x
EV / EBITDA	11.9x	26.2x	28.3x	23.5x	30.2x	26.2x
EV / EBIT	12.2x	33.8x	36.9x	32.1x	35x	43x
EV / FCF	-3.51x	-95.3x	-48x	-11.8x	-13.4x	-30.5x
FCF Yield	-28.5%	-1.05%	-2.08%	-8.5%	-7.48%	-3.27%
Dividend per Share ²	0.25	0.5	0.5	0.5	0.5	0.5
Rate of return	0.11%	0.07%	0.05%	0.07%	0.09%	0.08%
EPS ²	10.16	12.77	18.12	14.66	8.354	10.6
Distribution rate	2.46%	3.92%	2.76%	3.41%	5.99%	4.72%
Net sales ¹	1,863	1,976	2,070	2,340	2,715	3,096
EBITDA ¹	258.7	380.1	467.7	429.6	313.2	400.5
EBIT ¹	252.5	294.9	358.6	314.7	270.4	244.3
Net income ¹	140.1	176	256.1	212.4	127.2	167
Net Debt ¹	27.05	253.8	-296.4	348.4	482.3	767.6
Reference price ²	221.00	705.50	932.85	672.40	577.55	626.25
Nbr of stocks (in thousands)	13,779	13,779	14,489	14,489	15,560	15,560
Announcement Date	9/7/20	9/6/21	9/3/22	9/4/23	9/3/24	9/4/25

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.($)
SHIVALIK RASAYAN LIMITED	-	-	-	-	38.64M
CORTEVA, INC.	31.38x	3.13x	13.69x	0.86%	57.78B
YUNNAN YUNTIANHUA CO., LTD.	10.39x	1.18x	6.19x	5.46%	8.13B
UPL LIMITED	20.98x	1.33x	7.23x	1.41%	5.39B
PI INDUSTRIES LIMITED	28.29x	5.12x	19.5x	0.53%	4.26B
Average	22.76x	2.69x	11.65x	2.07%	15.12B
Weighted average by Cap.	28.20x	2.90x	12.75x	1.38%