Company Valuation: Himadri Speciality Chemical Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 148,591 209,339 222,705 334,234 -
Change - 40.88% 6.38% 50.08% -
Enterprise Value (EV) 148,591 209,339 222,705 334,234 334,234
Change - 40.88% 6.38% 50.08% 0%
P/E 32.9x 38x 29.4x 35.6x 32.2x
PBR - 5.62x 4.68x 5.97x 5.07x
PEG - 1.7x 0.9x 1.5x 3x
Capitalization / Revenue - 4.54x 4.78x 5.32x 4.1x
EV / Revenue - 0x 0x 5.32x 4.1x
EV / EBITDA - 0x 0x 26.5x 22.3x
EV / EBIT - 0x 0x 28.3x 24.8x
EV / FCF - 0x -0x -43.8x -165x
FCF Yield - 1.32% -0.3% -2.28% -0.61%
Dividend per Share 2 - 0.6 0.8 0.9 1
Rate of return - 0.14% 0.18% 0.14% 0.15%
EPS 2 9.16 11.17 15.02 18.6 20.6
Distribution rate - 5.37% 5.33% 4.84% 4.85%
Net sales 1 - 46,126 46,607 62,805 81,477
EBITDA 1 - 8,542 9,621 12,619 15,008
EBIT 1 - 7,992 8,940 11,797 13,452
Net income 1 4,108 5,556 7,551 9,393 10,412
Net Debt - - - - -
Reference price 2 301.65 423.95 441.40 662.45 662.45
Nbr of stocks (in thousands) 492,595 493,782 504,542 504,542 -
Announcement Date 4/25/24 A 4/21/25 A 4/23/26 A - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
35.17x - - 0.14% 3.45B
37.11x5.06x20.53x1.05% 78.95B
29.36x4.43x19.15x2.27% 37.62B
25.17x2.99x15.52x2.06% 37.19B
13.54x1.33x8.15x2.33% 24.19B
11.87x3.17x6.36x2.36% 23.41B
36.13x8.86x26.94x2.53% 22.66B
25.97x2.8x11.37x1.74% 18.68B
14.36x2.89x6.58x1.13% 16.9B
22.94x2.8x12.88x1.46% 14.37B
Average 25.16x 3.81x 14.17x 1.71% 27.74B
Weighted average by Cap. 27.30x 4.11x 16.00x 1.75%

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

  1. Stock Market
  2. Stocks
  3. HSCL Stock
  4. Valuation Himadri Speciality Chemical Limited