Valuation Anupam Rasayan India Ltd

Stocks

Market Closed - NSE India S.E. 12:05:07 22/10/2026 BST			5-day change	1st Jan Change
1,108.40 ^INR	+0.46%		-4.53%	-15.96%

09-27	Anupam Rasayan India Ltd completed the acquisition of an additional 43.30% stake in Bliss GVS Pharma Limited from Shruti Vishal Rao, Vibha Gagan Sharma, Narsimha Shibroor Kamath, Gautam Rasiklal Ashra, Arjun Gautam Ashra and Gulbarga Trading and Investment Private Limited.	CI
09-19	Anupam Rasayan India Limited Approves Issuance Of INR 1,600 Million Secured Rated Unlisted Redeemable Non-Convertible Debentures On Private Placement Basis	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	82,649	92,995	95,563	83,482	140,136	125,609	-	-
Change	-	12.52%	2.76%	-12.64%	67.86%	-10.37%	-	-
Enterprise Value (EV) ¹	88,510	95,227	102,867	83,482	154,875	141,744	139,883	132,439
Change	-	7.59%	8.02%	-18.84%	85.52%	-8.48%	-1.31%	-5.32%
P/E	54.3x	41.5x	73.3x	89.3x	81.6x	43.3x	27.7x	20.9x
PBR	4.79x	3.16x	3.42x	2.93x	4.2x	3.36x	3.02x	2.66x
PEG	-	1.1x	-1.7x	-3.1x	1.1x	0.6x	0.5x	0.6x
Capitalization / Revenue	7.75x	5.81x	6.48x	5.81x	5.92x	3.68x	2.86x	2.54x
EV / Revenue	8.3x	5.94x	6.97x	5.81x	6.55x	4.15x	3.19x	2.67x
EV / EBITDA	29.8x	22.1x	27x	20.8x	29.5x	17.6x	12.7x	9.85x
EV / EBIT	37.4x	26.4x	34.2x	28x	40.2x	22.8x	15.6x	11.9x
EV / FCF	-27.8x	134x	-15.7x	-19x	-70.1x	54.7x	31.1x	35.5x
FCF Yield	-3.59%	0.75%	-6.39%	-5.27%	-1.43%	1.83%	3.21%	2.81%
Dividend per Share ²	1.5	2.5	1.25	-	1.5	2.1	3.3	4.7
Rate of return	0.18%	0.29%	0.14%	-	0.12%	0.19%	0.3%	0.43%
EPS ²	15.18	20.86	11.87	8.5	15.09	25.47	39.87	52.85
Distribution rate	9.88%	12%	10.5%	-	9.94%	8.25%	8.28%	8.89%
Net sales ¹	10,660	16,019	14,751	14,370	23,655	34,122	43,885	49,510
EBITDA ¹	2,970	4,314	3,807	4,009	5,248	8,071	11,027	13,439
EBIT ¹	2,369	3,603	3,010	2,986	3,849	6,212	8,957	11,106
Net income ¹	1,522	1,808	1,286	933.5	1,701	2,865	4,476	5,893
Net Debt ¹	5,861	2,233	7,304	-	14,739	16,136	14,274	6,830
Reference price ²	824.45	865.35	870.45	759.40	1,230.90	1,103.30	1,103.30	1,103.30
Nbr of stocks (in thousands)	100,247	107,465	109,786	109,931	113,848	113,848	-	-
Announcement Date	12/05/22	03/05/23	18/05/24	23/05/25	23/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ANUPAM RASAYAN INDIA LTD	43.32x	4.15x	17.56x	0.19%	1.33B
ECOLAB INC.	37.84x	5.16x	20.94x	1.02%	80.76B
GIVAUDAN SA	34.08x	5.18x	22.06x	1.87%	44.33B
SIKA AG	25.16x	2.98x	15.49x	2.08%	36.11B
HENKEL AG & CO. KGAA	15.28x	1.59x	8.8x	2.74%	33.61B
NOVONESIS A/S	39.45x	7.13x	18.9x	1.56%	32.65B
FUJIFILM HOLDINGS CORPORATION	14.43x	1.38x	8.56x	2.21%	25.65B
EMS-CHEMIE HOLDING AG	41.63x	10.21x	30.79x	2.1%	25.39B
DUPONT DE NEMOURS, INC.	25.18x	2.72x	11.06x	1.79%	18.12B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	7.93x	2.22x	4.41x	3.28%	16.69B
Average	28.43x	4.27x	15.86x	1.88%	31.46B
Weighted average by Cap.	29.72x	4.53x	17.29x	1.85%