Valuation Havells India Limited Bombay S.E.

Stocks

Delayed Bombay S.E. Other stock markets 07:40:31 01/07/2026 BST			5-day change	1st Jan Change
1,189.00 ^INR	+2.54%		+0.24%	-16.59%

03:26am	Indian shares likely to open higher, but caution lingers on US-Iran tensions	RE
06-19	Havells India Limited Announces Board Changes, Effective June 19, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	721,846	744,607	949,566	958,531	746,812	727,532	-	-
Change	-	3.15%	27.53%	0.94%	-22.09%	-2.58%	-	-
Enterprise Value (EV) ¹	700,442	763,226	922,443	928,191	725,954	698,516	691,185	680,505
Change	-	8.96%	20.86%	0.62%	-21.79%	-3.78%	-1.05%	-1.55%
P/E	60.4x	69.3x	74.6x	64.4x	43.8x	40.8x	34x	30.5x
PBR	12.1x	11.3x	12.8x	11.5x	7.88x	6.9x	6.13x	5.49x
PEG	-	-6.9x	4.1x	3.8x	3x	8.98x	1.7x	2.6x
Capitalization / Revenue	5.2x	4.41x	5.12x	4.41x	3.32x	2.79x	2.46x	2.2x
EV / Revenue	5.04x	4.52x	4.97x	4.27x	3.23x	2.68x	2.33x	2.06x
EV / EBITDA	39.9x	47.6x	50x	43.2x	32.8x	26.4x	22x	19.3x
EV / EBIT	46.8x	58.4x	61.2x	53x	40.7x	32.2x	26.3x	23.1x
EV / FCF	47.1x	-3,314x	78.6x	115x	710x	63x	45.3x	34.9x
FCF Yield	2.12%	-0.03%	1.27%	0.87%	0.14%	1.59%	2.21%	2.87%
Dividend per Share ²	7.5	7.5	9	10	10	11.49	13.44	14.34
Rate of return	0.65%	0.63%	0.59%	0.65%	0.84%	0.99%	1.16%	1.24%
EPS ²	19.08	17.16	20.32	23.74	27.18	28.41	34.05	38.02
Distribution rate	39.3%	43.7%	44.3%	42.1%	36.8%	40.4%	39.5%	37.7%
Net sales ¹	138,885	168,684	185,499	217,458	224,656	260,390	296,162	330,581
EBITDA ¹	17,576	16,030	18,453	21,486	22,133	26,488	31,392	35,319
EBIT ¹	14,968	13,068	15,068	17,499	17,842	21,684	26,235	29,424
Net income ¹	11,947	10,750	12,732	14,888	17,054	17,785	21,342	23,711
Net Debt ¹	-21,403	18,619	-27,123	-30,340	-20,858	-29,016	-36,348	-47,027
Reference price ²	1,152.55	1,188.50	1,515.00	1,528.90	1,190.60	1,159.30	1,159.30	1,159.30
Nbr of stocks (in thousands)	626,303	626,510	626,776	626,942	627,257	627,562	-	-
Announcement Date	04/05/22	03/05/23	30/04/24	22/04/25	22/04/26	-	-	-

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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.77x	2.59x	11.43x	2.72%	273B
SIEMENS AG	26.39x	3.09x	16.74x	2%	247B
SCHNEIDER ELECTRIC SE	30.77x	3.95x	18.23x	1.61%	183B
EATON CORPORATION PLC	36.86x	5.64x	24.04x	1.01%	165B
DELTA ELECTRONICS, INC.	47.8x	6.39x	27.52x	0.91%	159B
DELTA ELECTRONICS (THAILAND)	105.58x	14.83x	76.51x	0.28%	122B
VERTIV HOLDINGS CO.	57.46x	9.21x	37.48x	0.07%	129B
EMERSON ELECTRIC CO.	29.38x	4.81x	16.82x	1.54%	80.18B
FUJIKURA LTD.	43.43x	6.84x	29.09x	0.92%	63.54B
Average	44.05x	6.37x	28.65x	1.23%	158.03B
Weighted average by Cap.	39.63x	5.60x	25.52x	1.46%