Valuation UPL Limited NSE India S.E.

Stocks

Delayed NSE India S.E. 06:24:57 2026-10-01 EDT			5-day change	1st Jan Change
516.80 ^INR	-4.25%		-5.97%	-35.01%

09-28	UPL Unit Advanta Reportedly Starts IPO Investor Meetings	MT
09-28	UPL Unit Advanta Reportedly Starts IPO Investor Meetings	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	454,965	-	-
Change	-	-8.41%	-36.46%	57.01%	-10.77%	-5.09%	-	-
Enterprise Value (EV) ¹	770,143	716,483	559,254	671,539	628,715	611,448	575,147	541,293
Change	-	-6.97%	-21.94%	20.08%	-6.38%	-2.75%	-5.94%	-5.89%
P/E	16.8x	15.7x	-25.6x	66.1x	25.4x	14.5x	11.5x	10.3x
PBR	2.72x	2x	1.38x	1.73x	1.38x	1.21x	1.11x	1.02x
PEG	-	-90.02x	0x	-0x	0x	0.2x	0.4x	0.9x
Capitalization / Revenue	1.27x	1.01x	0.79x	1.15x	0.92x	0.8x	0.74x	0.68x
EV / Revenue	1.67x	1.34x	1.3x	1.44x	1.21x	1.08x	0.94x	0.81x
EV / EBITDA	8.08x	6.42x	12.3x	8.84x	6.78x	5.68x	4.85x	4.17x
EV / EBIT	10.7x	9.37x	31.5x	13.8x	9.91x	8.27x	6.97x	5.9x
EV / FCF	17.2x	11.8x	84.4x	7.25x	10.2x	14.1x	9.1x	7.96x
FCF Yield	5.81%	8.48%	1.19%	13.8%	9.84%	7.07%	11%	12.6%
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%	1.65%	1.84%	1.85%
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	73,962	82,515	91,796
Net income ¹	36,260	35,700	-12,000	8,970	19,220	30,452	38,518	44,090
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	538.95	538.95	538.95
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.	31.31x	2.81x	12.09x	0.96%	51.81B
NUTRIEN LTD.	15.05x	1.57x	6.95x	3.12%	33.59B
QINGHAI SALT LAKE INDUSTRY CO.,LTD	10.57x	3.37x	5.81x	3.41%	18.8B
CF INDUSTRIES HOLDINGS, INC.	7.53x	2.18x	4.63x	1.86%	17.43B
SABIC AGRI-NUTRIENTS COMPANY	16.13x	3.77x	9.93x	6.1%	14.87B
YARA INTERNATIONAL ASA	7.75x	0.83x	4.2x	6.63%	11.21B
Average	14.72x	2.42x	7.27x	3.68%	24.62B
Weighted average by Cap.	18.85x	2.47x	8.43x	2.82%