Valuation SPRAYKINGPAR Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:02:25 2026-09-25 EDT			5-day change	1st Jan Change
1.190 ^INR	0.00%		-0.83%	-34.62%

08-10	Sprayking Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-26	Sprayking Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	68.85	82.17	749.9	2,207	710.2	215.6
Change	-	19.35%	812.6%	194.31%	-67.82%	-69.64%
Enterprise Value (EV) ¹	72.23	78.16	762.8	2,517	1,177	457.4
Change	-	8.21%	875.91%	230%	-53.25%	-61.13%
P/E	11.1x	23.8x	27.9x	34.6x	9.77x	11.3x
PBR	0.79x	0.9x	3.03x	7.47x	2.24x	0.37x
PEG	-	-0.5x	0x	0x	0.7x	-0.2x
Capitalization / Revenue	0.37x	0.53x	3.88x	2.17x	0.54x	0.16x
EV / Revenue	0.39x	0.5x	3.95x	2.48x	0.9x	0.35x
EV / EBITDA	251x	16x	30.1x	16.3x	8.63x	4.26x
EV / EBIT	-53.4x	16.7x	31.5x	18.7x	9.95x	6.01x
EV / FCF	5.12x	10.1x	-4.85x	-14.6x	-7.95x	-2.52x
FCF Yield	19.5%	9.88%	-20.6%	-6.85%	-12.6%	-39.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0587	0.0327	0.1271	0.3015	0.344	0.0901
Distribution rate	-	-	-	-	-	-
Net sales ¹	186.6	156.2	193.3	1,017	1,313	1,316
EBITDA ¹	0.2878	4.887	25.36	154.3	136.3	107.3
EBIT ¹	-1.352	4.69	24.25	134.8	118.2	76.08
Net income ¹	6.204	3.468	17	89.16	72.72	19.04
Net Debt ¹	3.379	-4.013	12.86	310.1	466.6	241.8
Reference price ²	0.651	0.777	3.548	10.442	3.360	1.020
Nbr of stocks (in thousands)	105,759	105,759	211,359	211,359	211,359	211,359
Announcement Date	9/9/21	8/31/22	8/28/23	9/6/24	8/26/25	9/4/26

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.($)
SOUTHERN COPPER CORPORATION	26.32x	10.17x	15.58x	1.96%	172B
FREEPORT-MCMORAN INC.	24.36x	3.63x	8.66x	0.82%	104B
CMOC GROUP LIMITED	11.34x	1.31x	5.42x	3.13%	51.96B
JX ADVANCED METALS CORPORATION	19.17x	3.61x	12.29x	0.92%	21.48B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	31.63x	-	-	1.29%	19.41B
JIANGXI COPPER COMPANY LIMITED	6.89x	0.28x	7.8x	6.17%	18.87B
KOREA ZINC COMPANY, LTD.	19.6x	1.14x	9.86x	2.24%	16.77B
SUMITOMO METAL MINING CO., LTD.	10.89x	1.52x	10.49x	3.01%	16.36B
Average	18.78x	3.09x	10.02x	2.44%	52.61B
Weighted average by Cap.	22.13x	5.79x	11.49x	1.98%