Company Valuation: Himadri Speciality Chemical Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028
Market Cap 1 148,591 209,339 222,705 270,401 -
Change - 40.88% 6.38% 21.42% -
Enterprise Value (EV) 148,591 209,339 222,705 270,401 270,401
Change - 40.88% 6.38% 21.42% 0%
P/E 32.9x 38x 29.4x 28.7x 25.9x
PBR - 5.62x 4.68x - -
PEG - 1.7x 0.9x 1.2x 2.4x
Capitalization / Revenue - 4.54x 4.78x 4.31x 3.32x
EV / Revenue - 0x 0x 4.31x 3.32x
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - 0x -0x -35.5x -134x
FCF Yield - 1.32% -0.3% -2.82% -0.75%
Dividend per Share 2 - 0.6 0.8 0.9 1
Rate of return - 0.14% 0.18% 0.17% 0.19%
EPS 2 9.16 11.17 15.02 18.7 20.7
Distribution rate - 5.37% 5.33% 4.81% 4.83%
Net sales 1 - 46,126 46,607 62,805 81,477
EBITDA - 8,542 9,621 - -
EBIT - 7,992 8,940 - -
Net income 4,108 5,556 7,551 - -
Net Debt - - - - -
Reference price 2 301.65 423.95 441.40 535.90 535.90
Nbr of stocks (in thousands) 492,595 493,782 504,542 504,574 -
Announcement Date 25/04/24 21/04/25 23/04/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.4x - - 0.17% 2.81B
38.69x5.23x21.32x1% 81.97B
33.88x5.12x21.89x1.89% 43.56B
23.93x2.84x14.86x2.19% 34.08B
15.25x1.58x8.76x2.75% 33.22B
39.49x7.1x18.82x1.57% 32.33B
14.66x1.4x8.66x2.17% 26B
39.41x9.55x29.29x2.25% 23.83B
26.04x2.81x11.41x1.72% 18.73B
7.99x2.25x4.48x3.28% 16.84B
Average 26.77x 4.21x 15.50x 1.9% 31.34B
Weighted average by Cap. 29.58x 4.46x 17.13x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Himadri Speciality Chemical Limited

Historical PBR trend

Valuation ratios - PBR - Himadri Speciality Chemical Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Himadri Speciality Chemical Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Himadri Speciality Chemical Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Himadri Speciality Chemical Limited
  1. Stock Market
  2. Stocks
  3. HSCL Stock
  4. Valuation Himadri Speciality Chemical Limited