Company Valuation: Himadri Speciality Chemical Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 148,591 209,339 222,705 378,709 -
Change - 40.88% 6.38% 70.05% -
Enterprise Value (EV) 148,591 209,339 222,705 378,709 378,709
Change - 40.88% 6.38% 70.05% 0%
P/E 32.9x 38x 29.4x 40.4x 36.4x
PBR - 5.62x 4.68x 6.76x 5.74x
PEG - 1.7x 0.9x 1.7x 3.4x
Capitalization / Revenue - 4.54x 4.78x 6.03x 4.65x
EV / Revenue - 0x 0x 6.03x 4.65x
EV / EBITDA - 0x 0x 30x 25.2x
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 2 301.65 423.95 441.40 750.60 750.60
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.($)
40.26x - - 0.12% 3.96B
36.94x5.04x20.45x1.04% 78.64B
29.28x4.43x19.12x2.27% 37.12B
25.48x3.03x15.65x2.05% 37.03B
15.93x1.52x9.21x1.98% 28.58B
38.43x9.44x28.72x2.38% 23.81B
10.19x2.68x5.61x3.98% 19.15B
27.27x2.83x11.57x1.56% 19.08B
22.91x2.78x12.78x1.47% 14.05B
11.11x2.36x5.1x1.37% 14B
Average 25.78x 3.79x 14.25x 1.82% 27.54B
Weighted average by Cap. 27.81x 4.12x 16.30x 1.82%

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