Valuation Dhanuka Agritech Limited

Equities

Market Closed - Bombay S.E. Other stock markets 10:00:47 14/01/2026 GMT			5-day change	1st Jan Change
1,088.00 ^INR	+1.67%		-2.36%	-7.83%

12-18	Dhanuka Agritech gets demand order for 16.4 million rupees	RE
12-10	Dhanuka Agritech got tax demand order for 1.21 billion rupees	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	32,134	33,392	27,855	46,595	58,257	49,045	-	-
Change	-	3.91%	-16.58%	67.27%	25.03%	-15.81%	-	-
Enterprise Value (EV) ¹	30,326	31,417	26,893	45,908	57,482	46,605	45,935	44,750
Change	-	3.6%	-14.4%	70.71%	25.21%	-18.92%	-1.44%	-2.58%
P/E ratio	15.5x	16x	12.1x	19.5x	19.7x	17.8x	15x	13.2x
PBR	4.09x	3.48x	2.62x	3.71x	4.17x	3.19x	2.75x	2.22x
PEG	-	33.99x	1x	4.65x	0.8x	-2.72x	0.8x	1x
Capitalization / Revenue	2.32x	2.26x	1.64x	2.65x	2.86x	2.39x	2.06x	1.83x
EV / Revenue	2.19x	2.13x	1.58x	2.61x	2.82x	2.27x	1.93x	1.67x
EV / EBITDA	11.3x	11.9x	9.65x	14x	13.8x	11.6x	9.8x	8.48x
EV / EBIT	11.9x	12.7x	10.3x	16x	15.9x	13.7x	11.6x	10.2x
EV / FCF	13.9x	70.7x	223x	102x	78.2x	19.2x	22x	16.2x
FCF Yield	7.2%	1.41%	0.45%	0.98%	1.28%	5.2%	4.55%	6.18%
Dividend per Share ²	2	14	2	7	2	8.486	8.97	10.72
Rate of return	0.29%	1.95%	0.33%	0.68%	0.15%	0.78%	0.82%	0.98%
EPS ²	44.61	44.82	50.35	52.46	65.55	61.26	72.71	82.67
Distribution rate	4.48%	31.2%	3.97%	13.3%	3.05%	13.9%	12.3%	13%
Net sales ¹	13,875	14,778	17,002	17,585	20,352	20,547	23,829	26,820
EBITDA ¹	2,691	2,634	2,787	3,274	4,166	4,010	4,689	5,278
EBIT ¹	2,539	2,471	2,611	2,869	3,611	3,409	3,969	4,406
Net income ¹	2,106	2,088	2,335	2,391	2,970	2,789	3,316	3,771
Net Debt ¹	-1,808	-1,975	-962.4	-686.3	-774.9	-2,440	-3,110	-4,295
Reference price ²	689.90	716.90	611.15	1,022.30	1,292.35	1,088.00	1,088.00	1,088.00
Nbr of stocks (in thousands)	46,578	46,578	45,578	45,578	45,078	45,078	-	-
Announcement Date	21/05/21	23/05/22	25/05/23	17/05/24	16/05/25	-	-	-

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.($)
DHANUKA AGRITECH LIMITED	17.76x	2.27x	11.62x	0.78%	543M
JIANGSU YANGNONG CHEMICAL CO., LTD.	20.71x	2.36x	12.19x	1.24%	3.96B
SHANDONG WEIFANG RAINBOW CHEMICAL CO., LTD	17.43x	-	-	1.6%	2.76B
ZHEJIANG XINAN CHEMICAL INDUSTRIAL GROUP CO.,LTD	50.14x	-	-	0.71%	2.35B
ADAMA LTD.	28.55x	0.62x	4.6x	0.18%	1.83B
LIER CHEMICAL CO.,LTD.	24.51x	-	-	1.93%	1.65B
SHENZHEN NOPOSION CROP SCIENCE CO., LTD.	12.79x	-	-	4.47%	1.59B
ANHUI GUANGXIN AGROCHEMICAL CO., LTD.	14.85x	-	-	2.7%	1.54B
NANTONG JIANGSHAN AGROCHEMICAL & CHEMICALS CO.,LTD.	19.35x	-	-	2.97%	1.42B
Average	22.90x	1.75x	9.47x	1.84%	1.96B
Weighted average by Cap.	23.87x	1.85x	9.95x	1.72%