Valuation Grasim Industries Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 12:05:08 09/06/2026 BST			5-day change	1st Jan Change
3,095.50 ^INR	+1.49%		-0.23%	+9.42%

06-09	Grasim Industries Earmarks INR31 Billion Capex for Lyocell Capacity Expansion	MT
05-21	Kotak Securities Upgrades Grasim Industries to Add From Reduce; Price Target is INR3,335	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	952,558	1,093,210	1,072,518	1,552,059	1,771,560	2,100,249	-	-
Change	-	14.77%	-1.89%	44.71%	14.14%	18.55%	-	-
Enterprise Value (EV) ¹	961,222	1,084,674	1,090,318	1,614,288	1,843,370	1,808,628	2,173,034	2,162,427
Change	-	12.84%	0.52%	48.06%	14.19%	-1.88%	-0.08%	-0.49%
P/E ratio	105x	35.9x	50.5x	160x	821x	499x	80.5x	122x
PBR	2.22x	2.25x	2.29x	2.91x	3.27x	3.15x	3.64x	3.61x
PEG	-	0x	-1.7x	-2.9x	-10.6x	8.1x	0x	-3.6x
Capitalization / Revenue	7.69x	5.24x	4x	6x	5.61x	4.23x	4.35x	3.87x
EV / Revenue	7.76x	5.2x	4.06x	6.25x	5.84x	4.41x	4.5x	3.98x
EV / EBITDA	61.4x	33.7x	34.3x	69.7x	161x	102x	84.8x	65.9x
EV / EBIT	131x	47.1x	52.4x	147x	-345x	-567x	733x	250x
EV / FCF	79.8x	919x	-64x	-43.1x	-47.8x	305x	118x	139x
FCF Yield	1.25%	0.11%	-1.56%	-2.32%	-2.09%	0.33%	0.85%	0.72%
Dividend per Share ²	9	5	10	10	10	10	10	10
Rate of return	0.62%	0.3%	0.61%	0.44%	0.38%	0.39%	0.32%	0.32%
EPS ²	13.77	46.4	32.31	14.31	3.18	5.13	38.47	25.44
Distribution rate	65.4%	10.8%	31%	69.9%	314%	195%	26%	39.3%
Net sales ¹	123,864	208,568	268,397	258,473	315,632	410,395	483,266	542,746
EBITDA ¹	15,643	32,162	31,799	23,160	11,415	17,705	25,638	32,820
EBIT ¹	7,362	23,022	20,826	11,010	-5,347	-3,192	2,966	8,659
Net income ¹	9,050	30,513	21,237	9,454	2,121	3,484	26,290	18,957
Net Debt ¹	8,664	-8,535	17,800	62,229	71,811	73,268	72,784	62,178
Reference price ²	1,450.55	1,664.00	1,632.70	2,287.30	2,611.15	3,095.50	3,095.50	3,095.50
Nbr of stocks (in thousands)	656,687	656,977	656,898	678,555	678,460	678,485	-	-
Announcement Date	24/05/21	24/05/22	26/05/23	22/05/24	22/05/25	20/05/26	-	-

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.($)
GRASIM INDUSTRIES LIMITED	490.24x	5.36x	126.32x	0.33%	21.72B
CRH PLC	17.06x	2.03x	9.74x	1.54%	67.84B
HEIDELBERG MATERIALS AG	13.44x	1.6x	7.3x	2.26%	35.18B
VULCAN MATERIALS COMPANY	29.23x	4.73x	15.51x	0.77%	35.03B
ULTRATECH CEMENT LIMITED	38.72x	3.81x	20.18x	0.74%	33.32B
MARTIN MARIETTA MATERIALS, INC.	29.54x	5.28x	15.47x	0.61%	33.26B
AMRIZE AG	19.72x	2.57x	9.77x	1.3%	28.5B
CHINA JUSHI CO., LTD.	21.79x	6.15x	13.88x	1.96%	20.83B
CEMEX, S.A.B. DE C.V.	11.72x	1.3x	6.53x	0.83%	17.54B
AMBUJA CEMENTS	34.26x	2.25x	13.84x	0.5%	10.78B
Average	70.57x	3.51x	23.85x	1.08%	30.4B
Weighted average by Cap.	56.46x	3.38x	20.47x	1.19%