Valuation Dolfin Rubbers Limited

Stocks

Market Closed - Bombay S.E. 18:02:22 31/08/2026 HKT			5-day change	1st Jan Change
168.90 ^INR	-0.59%		+1.62%	-6.30%

08-11	Dolfin Rubbers Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-27	Dolfin Rubbers Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	349	895.2	1,252	1,475	2,042	1,707
Change	-	156.47%	39.83%	17.87%	38.41%	-16.4%
Enterprise Value (EV) ¹	457.6	996.3	1,374	1,614	2,212	1,884
Change	-	117.7%	37.94%	17.41%	37.11%	-14.84%
P/E	12.3x	32.3x	35.4x	31.1x	39.8x	30.8x
PBR	1.77x	4.15x	5.07x	5.22x	6.12x	4.39x
PEG	-	-13.53x	1.3x	0.9x	4.96x	3.83x
Capitalization / Revenue	0.42x	1.07x	1.23x	1.17x	1.42x	1.01x
EV / Revenue	0.55x	1.19x	1.35x	1.28x	1.54x	1.11x
EV / EBITDA	9.47x	18.1x	20.9x	18.5x	23.5x	20.9x
EV / EBIT	11.4x	22.9x	26x	22.4x	28.8x	26.3x
EV / FCF	-6.95x	-24.1x	-25.5x	-80.7x	-47.1x	-63.3x
FCF Yield	-14.4%	-4.15%	-3.93%	-1.24%	-2.12%	-1.58%
Dividend per Share ²	0.9	-	1.2	-	-	-
Rate of return	2.59%	-	0.96%	-	-	-
EPS ²	2.828	2.76	3.524	4.73	5.11	5.52
Distribution rate	31.8%	-	34.1%	-	-	-
Net sales ¹	825	835	1,016	1,259	1,436	1,698
EBITDA ¹	48.3	54.99	65.74	87.2	94.17	90.08
EBIT ¹	39.99	43.5	52.8	72.11	76.95	71.68
Net income ¹	28.38	27.68	33.14	47.46	51.25	55.39
Net Debt ¹	108.6	101.1	122.6	138.2	170.3	177
Reference price ²	34.80	89.25	124.80	147.10	203.60	170.20
Nbr of stocks (in thousands)	10,030	10,030	10,030	10,030	10,030	10,030
Announcement Date	28/8/21	3/9/22	18/7/23	26/8/24	25/8/25	14/8/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DOLFIN RUBBERS LIMITED	-	-	-	-	17.83M
BRIDGESTONE CORPORATION	14.28x	1.09x	5.75x	3.23%	32B
MICHELIN (CGDE)	14.12x	1.03x	5.74x	3.89%	27.35B
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.75x	1.17x	5.61x	3.31%	7.2B
SAILUN GROUP CO., LTD.	10.75x	1.08x	6.32x	2.64%	6.74B
ZHONGCE RUBBER GROUP CO., LTD.	9.96x	-	-	3.06%	6.55B
VIETNAM RUBBER INDUSTRY GROUP -	18.13x	-	-	3.09%	4.96B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.07x	0.67x	5.44x	4.02%	3.65B
TOYO TIRE CORPORATION	7.9x	0.85x	4.08x	3.75%	3.6B
NOKIAN RENKAAT OYJ	36.23x	1.94x	10.89x	1.84%	2.61B
Average	14.47x	1.12x	6.26x	3.2%	9.47B
Weighted average by Cap.	13.66x	1.07x	5.86x	3.38%