Company Valuation: Borosil Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 37,431 40,934 39,933 26,133 31,990 -
Change - 9.36% -2.45% -34.56% 22.41% -
Enterprise Value (EV) 1 37,431 40,934 40,568 26,920 31,941 32,859
Change - 9.36% -0.89% -33.64% 18.65% 2.87%
P/E 41.6x 62.1x 53.2x 35x 40.5x 31.3x
PBR - 7.06x 4.89x 2.95x 3.31x 2.99x
PEG - -2.3x 5.77x -54.95x 7.02x 1.1x
Capitalization / Revenue - 4.34x 3.6x 2.19x 2.44x 2.19x
EV / Revenue - 4.34x 3.66x 2.25x 2.44x 2.25x
EV / EBITDA - 30.8x 23.9x 16x 16.9x 14.3x
EV / EBIT - 52x 45.6x 32.9x 33.5x 27.2x
EV / FCF - -32.2x -34.9x -159x 130x 75.7x
FCF Yield - -3.11% -2.86% -0.63% 0.77% 1.32%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 7.86 5.75 6.28 6.24 6.6 8.55
Distribution rate - - - - - -
Net sales 1 - 9,423 11,078 11,959 13,086 14,602
EBITDA 1 - 1,327 1,700 1,687 1,890 2,291
EBIT 1 - 787.9 890.1 819 953.5 1,210
Net income 1 898.5 658.7 742.3 746.6 790 1,022
Net Debt 1 - - 635.5 786.8 -49 869
Reference price 2 327.15 357.25 334.10 218.54 267.50 267.50
Nbr of stocks (in thousands) 114,414 114,582 119,523 119,582 119,588 -
Announcement Date 22/5/23 24/5/24 19/5/25 19/5/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.49x1.31x10.51x5.44% 99.53B
9.77x0.49x4.89x5.87% 26.26B
27.73x3.06x16.8x1.15% 23.74B
50.45x3.92x34.32x0.67% 12B
16x1.23x7.25x2.61% 6.68B
14.95x1.26x11.1x5.9% 4.64B
15.58x0.65x5.66x4.91% 3.56B
28.19x2.18x13.49x1.41% 3.05B
13.03x0.6x4.59x3.14% 2.94B
Average 21.02x 1.63x 12.07x 3.46% 20.27B
Weighted average by Cap. 17.65x 1.58x 11.84x 4.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA