Company Valuation: Himadri Speciality Chemical Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 148,591 209,339 222,705 379,188 -
Change - 40.88% 6.38% 70.27% -
Enterprise Value (EV) 148,591 209,339 222,705 379,188 379,188
Change - 40.88% 6.38% 70.27% 0%
P/E 32.9x 38x 29.4x 40.4x 36.5x
PBR - 5.62x 4.68x 6.77x 5.75x
PEG - 1.7x 0.9x 1.7x 3.4x
Capitalization / Revenue - 4.54x 4.78x 6.04x 4.65x
EV / Revenue - 0x 0x 6.04x 4.65x
EV / EBITDA - 0x 0x 30x 25.3x
EV / EBIT - 0x 0x 32.1x 28.2x
EV / FCF - 0x -0x -49.7x -187x
FCF Yield - 1.32% -0.3% -2.01% -0.53%
Dividend per Share 2 - 0.6 0.8 0.9 1
Rate of return - 0.14% 0.18% 0.12% 0.13%
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 2 301.65 423.95 441.40 751.55 751.55
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
40.87x - - 0.12% 4.02B
36.82x5.03x20.44x1.04% 78.62B
29.49x4.46x19.25x2.25% 37.62B
24.5x2.93x15.15x2.14% 35.77B
16.16x1.53x9.32x1.95% 28.49B
38.16x9.37x28.5x2.4% 23.78B
10.4x2.73x5.71x3.9% 19.55B
26.8x2.78x11.38x1.59% 18.75B
16.14x1.75x6.93x1.89% 14.34B
23.73x2.83x13.03x1.43% 14.47B
Average 26.31x 3.71x 14.41x 1.87% 27.54B
Weighted average by Cap. 27.93x 4.08x 16.32x 1.85%

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