Company Valuation: Dhanuka Agritech Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 15,396 32,134 33,392 27,855 46,595 63,089 - -
Change - 108.71% 3.91% -16.58% 67.27% 35.4% - -
Enterprise Value (EV) 1 14,616 30,326 31,417 26,893 45,908 61,460 59,469 57,033
Change - 107.49% 3.6% -14.4% 70.71% 33.88% -3.24% -4.1%
P/E ratio 10.9x 15.5x 16x 12.1x 19.5x 22.1x 19.2x 16.4x
PBR 2.18x 4.09x 3.48x 2.62x 3.71x 4.45x 3.83x 3.3x
PEG - 0.3x 33.99x 1x 4.65x 1.1x 1.3x 1x
Capitalization / Revenue 1.37x 2.32x 2.26x 1.64x 2.65x 3.13x 2.67x 2.29x
EV / Revenue 1.3x 2.19x 2.13x 1.58x 2.61x 3.05x 2.52x 2.07x
EV / EBITDA 8.43x 11.3x 11.9x 9.65x 14x 15.5x 12.9x 10.6x
EV / EBIT 9.3x 11.9x 12.7x 10.3x 16x 17.3x 14.8x 12.6x
EV / FCF 9.85x 13.9x 70.7x 223x 102x 25.3x 29.6x 23.7x
FCF Yield 10.2% 7.2% 1.41% 0.45% 0.98% 3.95% 3.38% 4.23%
Dividend per Share 2 12 2 14 2 7 8.512 11.42 12.6
Rate of return 3.71% 0.29% 1.95% 0.33% 0.68% 0.61% 0.82% 0.9%
EPS 2 29.73 44.61 44.82 50.35 52.46 63.21 72.87 85.18
Distribution rate 40.4% 4.48% 31.2% 3.97% 13.3% 13.5% 15.7% 14.8%
Net sales 1 11,201 13,875 14,778 17,002 17,585 20,159 23,617 27,527
EBITDA 1 1,735 2,691 2,634 2,787 3,274 3,975 4,622 5,374
EBIT 1 1,571 2,539 2,471 2,611 2,869 3,549 4,014 4,511
Net income 1 1,415 2,106 2,088 2,335 2,391 2,868 3,334 3,894
Net Debt 1 -780.2 -1,808 -1,975 -962.4 -686.3 -1,629 -3,620 -6,057
Reference price 2 323.60 689.90 716.90 611.15 1,022.30 1,399.55 1,399.55 1,399.55
Nbr of stocks (in thousands) 47,578 46,578 46,578 45,578 45,578 45,078 - -
Announcement Date 10/06/20 21/05/21 23/05/22 25/05/23 17/05/24 - - -
1INR in Million2INR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
22.14x3.05x15.46x0.61% 728M
16.25x1.77x10.15x1.34% 3B
25.51x - - 1.22% 1.85B
-13.07x0.58x7.21x-.--% 1.83B
32.85x - - 1.35% 1.65B
13.36x - - 2.93% 1.46B
14.52x - - 3.16% 1.34B
31.85x - - -.--% 949M
21.07x0.59x5.56x1.75% 933M
Average 18.28x 1.50x 9.59x percentage-no-prefix 1.53B
Weighted average by Cap. 16.83x 1.41x 9.26x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. DHANUKA Stock
  4. Valuation Dhanuka Agritech Limited