Valuation UPL Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 07:05:10 2026-09-04 EDT			5-day change	1st Jan Change
582.15 ^INR	-0.55%		+1.95%	-26.79%

08-26	Toshan Tamhane Decides to Move on from the Position of Group Chief Operating Officer of UPL Limited, Effective August 31, 2026	CI
08-17	UPL Unit to Acquire Hytech Egypt Seed Business for About $110 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	588,003	538,523	342,164	537,229	479,385	491,307	-	-
Change	-	-8.41%	-36.46%	57.01%	-10.77%	2.49%	-	-
Enterprise Value (EV) ¹	770,143	716,483	559,254	671,539	628,715	647,789	611,488	577,634
Change	-	-6.97%	-21.94%	20.08%	-6.38%	3.03%	-5.6%	-5.54%
P/E	16.8x	15.7x	-25.6x	66.1x	25.4x	15.6x	12.4x	11.1x
PBR	2.72x	2x	1.38x	1.73x	1.38x	1.31x	1.2x	1.1x
PEG	-	-90.02x	0x	-0x	0x	0.2x	0.5x	1x
Capitalization / Revenue	1.27x	1.01x	0.79x	1.15x	0.92x	0.87x	0.8x	0.74x
EV / Revenue	1.67x	1.34x	1.3x	1.44x	1.21x	1.14x	1x	0.87x
EV / EBITDA	8.08x	6.42x	12.3x	8.84x	6.78x	6.02x	5.16x	4.44x
EV / EBIT	10.7x	9.37x	31.5x	13.8x	9.91x	8.77x	7.42x	6.3x
EV / FCF	17.2x	11.8x	84.4x	7.25x	10.2x	15x	9.68x	8.49x
FCF Yield	5.81%	8.48%	1.19%	13.8%	9.84%	6.67%	10.3%	11.8%
Dividend per Share ²	10	10	2	2	6	8.902	9.924	9.992
Rate of return	1.3%	1.39%	0.44%	0.31%	1.06%	1.53%	1.71%	1.72%
EPS ²	45.87	45.79	-17.8	9.62	22.32	37.29	47.01	52.22
Distribution rate	21.8%	21.8%	-11.2%	20.8%	26.9%	23.9%	21.1%	19.1%
Net sales ¹	462,400	535,760	430,980	466,370	518,390	566,072	612,307	665,587
EBITDA ¹	95,290	111,600	45,390	76,000	92,720	107,583	118,519	129,954
EBIT ¹	71,700	76,490	17,760	48,500	63,440	73,890	82,442	91,660
Net income ¹	36,260	35,700	-12,000	8,970	19,220	30,453	38,532	44,087
Net Debt ¹	182,140	177,960	217,090	134,310	149,330	156,483	120,182	86,327
Reference price ²	769.70	717.45	455.85	636.20	567.70	582.00	582.00	582.00
Nbr of stocks (in thousands)	763,938	750,608	750,608	844,434	844,434	844,169	-	-
Announcement Date	5/9/22	5/8/23	5/13/24	5/12/25	5/11/26	-	-	-

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.($)
CORTEVA, INC.	34.19x	3.2x	13.75x	0.84%	58.62B
YUNNAN YUNTIANHUA CO., LTD.	10.42x	1.26x	6.26x	4.92%	8.36B
UPL LIMITED	15.61x	1.14x	6.02x	1.53%	5.2B
PI INDUSTRIES LIMITED	30.23x	4.65x	19.78x	0.59%	3.98B
Average	22.61x	2.56x	11.45x	1.97%	19.04B
Weighted average by Cap.	30.10x	2.92x	12.71x	1.33%