Company Valuation: Himadri Speciality Chemical Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 148,591 209,339 222,705 257,156 -
Change - 40.88% 6.38% 15.47% -
Enterprise Value (EV) 148,591 209,339 222,705 257,156 257,156
Change - 40.88% 6.38% 15.47% 0%
P/E 32.9x 38x 29.4x 27.3x 24.6x
PBR - 5.62x 4.68x - -
PEG - 1.7x 0.9x 1.1x 2.3x
Capitalization / Revenue - 4.54x 4.78x 4.09x 3.16x
EV / Revenue - 0x 0x 4.09x 3.16x
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - 0x -0x -33.7x -127x
FCF Yield - 1.32% -0.3% -2.97% -0.79%
Dividend per Share 2 - 0.6 0.8 0.9 1
Rate of return - 0.14% 0.18% 0.18% 0.2%
EPS 2 9.16 11.17 15.02 18.7 20.7
Distribution rate - 5.37% 5.33% 4.81% 4.83%
Net sales 1 - 46,126 46,607 62,805 81,477
EBITDA - 8,542 9,621 - -
EBIT - 7,992 8,940 - -
Net income 4,108 5,556 7,551 - -
Net Debt - - - - -
Reference price 2 301.65 423.95 441.40 509.65 509.65
Nbr of stocks (in thousands) 492,595 493,782 504,542 504,574 -
Announcement Date 25/4/24 21/4/25 23/4/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.66x - - 0.17% 2.84B
39.81x5.37x21.86x0.97% 84.34B
33.9x5.12x21.9x1.89% 43.75B
24.23x2.87x15.02x2.16% 34.63B
15.4x1.6x8.95x2.72% 33.66B
39.5x7.1x18.82x1.57% 32.38B
14.82x1.41x8.73x2.15% 26.34B
39.37x9.54x29.25x2.26% 23.89B
26.39x2.84x11.55x1.7% 18.98B
7.64x2.16x4.3x3.43% 16.1B
Average 26.97x 4.22x 15.60x 1.9% 31.69B
Weighted average by Cap. 30.02x 4.50x 17.35x 1.83%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Himadri Speciality Chemical Limited

Historical PBR trend

Valuation ratios - PBR - Himadri Speciality Chemical Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Himadri Speciality Chemical Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Himadri Speciality Chemical Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Himadri Speciality Chemical Limited
  1. Stock Market
  2. Stocks
  3. HSCL Stock
  4. Valuation Himadri Speciality Chemical Limited