Valuation Anupam Rasayan India Ltd

Stocks

Market Closed - NSE India S.E. 12:05:07 28/09/2026 BST			5-day change	1st Jan Change
1,187.10 ^INR	-0.44%		-1.71%	-9.99%

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
09-08	Tanfac Industries Limited announced that it has received INR 994.098627 million in funding from Anupam Rasayan India Ltd, Alrox Enterprises Private Limited and other investor.	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	135,149	-	-
Change	-	12.52%	2.76%	-12.64%	67.86%	-3.56%	-	-
Enterprise Value (EV) ¹	88,510	95,227	102,867	83,482	154,875	151,285	149,424	141,979
Change	-	7.59%	8.02%	-18.84%	85.52%	-2.32%	-1.23%	-4.98%
P/E	54.3x	41.5x	73.3x	89.3x	81.6x	46.6x	29.8x	22.5x
PBR	4.79x	3.16x	3.42x	2.93x	4.2x	3.61x	3.25x	2.86x
PEG	-	1.1x	-1.7x	-3.1x	1.1x	0.7x	0.5x	0.7x
Capitalization / Revenue	7.75x	5.81x	6.48x	5.81x	5.92x	3.96x	3.08x	2.73x
EV / Revenue	8.3x	5.94x	6.97x	5.81x	6.55x	4.43x	3.4x	2.87x
EV / EBITDA	29.8x	22.1x	27x	20.8x	29.5x	18.7x	13.6x	10.6x
EV / EBIT	37.4x	26.4x	34.2x	28x	40.2x	24.4x	16.7x	12.8x
EV / FCF	-27.8x	134x	-15.7x	-19x	-70.1x	58.3x	33.2x	38.1x
FCF Yield	-3.59%	0.75%	-6.39%	-5.27%	-1.43%	1.71%	3.01%	2.63%
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%	0.18%	0.28%	0.4%
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	1,187.10	1,187.10	1,187.10
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ANUPAM RASAYAN INDIA LTD	46.82x	4.45x	18.82x	0.18%	1.42B
ECOLAB INC.	36.82x	5.03x	20.39x	1.05%	78.35B
GIVAUDAN SA	30.91x	4.63x	19.95x	2.15%	38.4B
SIKA AG	24.78x	2.95x	15.3x	2.1%	35.45B
FUJIFILM HOLDINGS CORPORATION	14.59x	1.4x	8.63x	2.17%	26.2B
EMS-CHEMIE HOLDING AG	37.78x	9.29x	27.85x	2.3%	23.16B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	9.1x	2.59x	5.16x	2.87%	19.11B
DUPONT DE NEMOURS, INC.	24.73x	2.67x	10.87x	1.83%	17.79B
NITTO DENKO CORPORATION	16.23x	1.81x	7.11x	1.85%	14.98B
SYMRISE AG	23.86x	2.88x	13.21x	1.4%	14.51B
Average	26.56x	3.77x	14.73x	1.79%	26.93B
Weighted average by Cap.	27.76x	4.08x	16.31x	1.8%