Valuation Shivalik Rasayan Limited

Stocks

Delayed Bombay S.E. Other stock markets 09:15:31 29/06/2026 +03			5-day change	1st Jan Change
219.10 ^INR	+1.95%		-0.36%	-38.43%

05-27	Shivalik Rasayan Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
05-27	Shivalik Rasayan Limited Announces Resignation of Sanjay Bansal as Non-Executive Director, Effective May 27, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,045	9,721	13,516	9,743	8,987	9,745
Change	-	219.23%	39.04%	-27.92%	-7.76%	8.43%
Enterprise Value (EV) ¹	3,072	9,975	13,220	10,091	9,469	10,512
Change	-	224.68%	32.53%	-23.67%	-6.16%	11.02%
P/E	21.8x	55.2x	51.5x	45.9x	69.1x	59.1x
PBR	1.73x	5.43x	4.71x	2.7x	1.77x	1.84x
PEG	-	2.1x	1.2x	-2.4x	-1.6x	2.2x
Capitalization / Revenue	1.63x	4.92x	6.53x	4.16x	3.31x	3.15x
EV / Revenue	1.65x	5.05x	6.39x	4.31x	3.49x	3.4x
EV / EBITDA	11.9x	26.2x	28.3x	23.5x	30.2x	26.2x
EV / EBIT	12.2x	33.8x	36.9x	32.1x	35x	43x
EV / FCF	-3.51x	-95.3x	-48x	-11.8x	-13.4x	-30.5x
FCF Yield	-28.5%	-1.05%	-2.08%	-8.5%	-7.48%	-3.27%
Dividend per Share ²	0.25	0.5	0.5	0.5	0.5	0.5
Rate of return	0.11%	0.07%	0.05%	0.07%	0.09%	0.08%
EPS ²	10.16	12.77	18.12	14.66	8.354	10.6
Distribution rate	2.46%	3.92%	2.76%	3.41%	5.99%	4.72%
Net sales ¹	1,863	1,976	2,070	2,340	2,715	3,096
EBITDA ¹	258.7	380.1	467.7	429.6	313.2	400.5
EBIT ¹	252.5	294.9	358.6	314.7	270.4	244.3
Net income ¹	140.1	176	256.1	212.4	127.2	167
Net Debt ¹	27.05	253.8	-296.4	348.4	482.3	767.6
Reference price ²	221.00	705.50	932.85	672.40	577.55	626.25
Nbr of stocks (in thousands)	13,779	13,779	14,489	14,489	15,560	15,560
Announcement Date	9/7/20 A	9/6/21 A	9/3/22 A	9/4/23 A	9/3/24 A	9/4/25 A

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SHIVALIK RASAYAN LIMITED	-	-	-	-	35.88M
CORTEVA, INC.	31x	2.99x	13.09x	0.9%	55.26B
YUNNAN YUNTIANHUA CO., LTD.	11.02x	1.25x	6.54x	5.15%	8.61B
UPL LIMITED	20.36x	1.3x	7.06x	1.46%	5.29B
PI INDUSTRIES LIMITED	28.36x	5.13x	19.55x	0.53%	4.32B
Average	22.69x	2.67x	11.56x	2.01%	14.7B
Weighted average by Cap.	27.74x	2.79x	12.27x	1.42%