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.($)
27.25x - - 0.18% 2.71B
40.09x5.41x21.97x0.96% 84.98B
34.4x5.19x22.18x1.86% 44.52B
24.33x2.88x15.07x2.15% 34.88B
15.57x1.61x9.03x2.67% 34.16B
39.22x7.05x18.7x1.58% 32.15B
14.93x1.42x8.79x2.14% 26.59B
39.32x9.52x29.22x2.26% 23.93B
26.29x2.83x11.52x1.71% 18.91B
7.39x2.14x4.25x3.53% 15.61B
Average 26.88x 4.23x 15.64x 1.9% 31.84B
Weighted average by Cap. 30.16x 4.51x 17.44x 1.82%

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