|
Market Closed -
Bombay S.E.
06:02:28 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 506.75 INR | +2.14% |
|
+2.27% | +11.48% |
| 08-20 | Usha Martin Limited Approves Dividend for the Financial Year Ended 31St March 2026 | CI |
| 07-28 | Usha Martin Limited, Q1 2027 Earnings Call, Jul 28, 2026 |
Company Valuation: Usha Martin Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 40,988 | 65,260 | 97,015 | 102,591 | 118,988 | 154,255 | - | - |
| Change | - | 59.22% | 48.66% | 5.75% | 15.98% | 29.64% | - | - |
| Enterprise Value (EV) | 40,988 | 65,260 | 97,015 | 102,591 | 118,988 | 154,255 | 154,255 | 154,255 |
| Change | - | 59.22% | 48.66% | 5.75% | 15.98% | 29.64% | 0% | 0% |
| P/E | - | 18.6x | 22.9x | 25.2x | 25.6x | 25.4x | 22.2x | 20.7x |
| PBR | - | - | - | - | 3.61x | 4.11x | 3.6x | 3.11x |
| PEG | - | - | 1.1x | -6.38x | 1.8x | 0.8x | 1.5x | 2.82x |
| Capitalization / Revenue | - | 2x | 3.01x | 2.95x | 3.22x | 3.63x | 3.3x | 3.14x |
| EV / Revenue | - | 0x | 0x | 0x | 0x | 3.63x | 3.3x | 3.14x |
| EV / EBITDA | - | 0x | 0x | 0x | 0x | 17.9x | 15.8x | 14.8x |
| EV / EBIT | - | - | - | 0x | 0x | 19.9x | 17.2x | 17x |
| EV / FCF | - | - | 0x | 0x | 0x | 48.1x | 34.8x | 35.3x |
| FCF Yield | - | - | 1.71% | 1.73% | 3.84% | 2.08% | 2.87% | 2.83% |
| Dividend per Share 2 | - | - | 2.75 | 3 | 3.75 | 4.367 | 4.767 | 5 |
| Rate of return | - | - | 0.86% | 0.89% | 0.96% | 0.86% | 0.94% | 0.99% |
| EPS 2 | - | 11.51 | 13.92 | 13.37 | 15.29 | 19.95 | 22.82 | 24.5 |
| Distribution rate | - | - | 19.8% | 22.4% | 24.5% | 21.9% | 20.9% | 20.4% |
| Net sales 1 | - | 32,678 | 32,252 | 34,742 | 36,911 | 42,553 | 46,789 | 49,048 |
| EBITDA 1 | - | 5,414 | 5,986 | 5,971 | 7,236 | 8,636 | 9,792 | 10,432 |
| EBIT 1 | - | - | - | 4,992 | 6,072 | 7,733 | 8,951 | 9,086 |
| Net income 1 | 2,913 | 3,501 | - | 4,074 | 4,660 | 6,082 | 6,963 | 7,699 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 134.50 | 214.15 | 318.35 | 336.65 | 390.70 | 506.75 | 506.75 | 506.75 |
| Nbr of stocks (in thousands) | 304,742 | 304,742 | 304,742 | 304,742 | 304,552 | 304,401 | - | - |
| Announcement Date | 4/30/22 | 4/27/23 | 4/26/24 | 5/12/25 | 4/30/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.87x | - | - | 0.88% | 1.58B | |
| 14.13x | 1.58x | 8.11x | 0.85% | 60.15B | |
| 17.03x | 0.96x | 7.79x | 0.83% | 56.74B | |
| 14.05x | 1.57x | 9.04x | 0.86% | 35.17B | |
| 13.46x | 1.19x | 7.19x | 2.23% | 24.51B | |
| 12.46x | 0.78x | 6.99x | 3.43% | 23.57B | |
| 30.33x | 5.81x | 19.76x | 0.2% | 20.16B | |
| 11.91x | 0.56x | 5.44x | 3.01% | 17.88B | |
| -21.64x | 0.16x | 3.61x | 0.96% | 11.14B | |
| 14.68x | 0.98x | 7.39x | 2.61% | 11.09B | |
| Average | 13.13x | 1.51x | 8.37x | 1.59% | 26.2B | |
| Weighted average by Cap. | 14.20x | 1.50x | 8.47x | 1.39% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- USHAMART Stock
- Valuation Usha Martin Limited
Select your edition
All financial news and data tailored to specific country editions
