Valuation Hindustan Aeronautics Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 12:15:29 20/07/2026 BST			5-day change	1st Jan Change
4,491.00 ^INR	-0.22%		-0.45%	+2.33%

06-29	Hindustan Aeronautics Declares Final Dividend for Fiscal 2026	MT
06-29	Hindustan Aeronautics Limited Recommends Final Dividend for the Financial Year 2025-26	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	332,699	496,532	913,246	2,225,014	2,793,774	3,009,956	-	-
Change	-	49.24%	83.92%	143.64%	25.56%	7.74%	-	-
Enterprise Value (EV) ¹	332,699	353,096	710,184	1,960,796	2,412,067	1,870,230	2,618,654	2,448,817
Change	-	6.13%	101.13%	176.1%	23.01%	-22.46%	5.73%	-6.49%
P/E	10.3x	9.76x	15.7x	29.3x	33.6x	25.7x	30.7x	27x
PBR	2.17x	2.58x	3.89x	7.66x	8.02x	7.46x	6.4x	5.53x
PEG	-	0.2x	1.1x	1x	3.54x	2.82x	2.2x	2x
Capitalization / Revenue	1.46x	2.02x	3.39x	7.32x	9.02x	7.05x	8.05x	6.91x
EV / Revenue	1.46x	1.43x	2.64x	6.45x	7.79x	5.65x	7x	5.62x
EV / EBITDA	6.22x	6.52x	10.7x	20.1x	25.1x	19.1x	23.8x	19.4x
EV / EBIT	7.98x	8.21x	14.6x	23.5x	29.2x	22.2x	27.7x	22.8x
EV / FCF	2.29x	3.82x	10.1x	30.3x	20.3x	22.3x	36.8x	27.6x
FCF Yield	43.6%	26.2%	9.93%	3.3%	4.93%	4.48%	2.72%	3.62%
Dividend per Share ²	15	25	20	35	23	42.51	45.15	50.97
Rate of return	3.02%	3.37%	1.46%	1.05%	0.55%	0.94%	1%	1.13%
EPS ²	48.34	76.06	86.9	113.6	124.4	135.7	146.7	166.7
Distribution rate	31%	32.9%	23%	30.8%	18.5%	32.9%	30.8%	30.6%
Net sales ¹	227,546	246,202	269,278	303,808	309,809	330,898	373,899	435,797
EBITDA ¹	53,469	54,128	66,630	97,389	96,216	97,683	110,094	126,148
EBIT ¹	41,693	43,030	48,790	83,325	82,574	84,141	94,566	107,323
Net income ¹	32,330	50,865	58,112	75,950	83,168	90,757	98,598	112,239
Net Debt ¹	-	-143,436	-203,062	-264,218	-381,708	-461,923	-391,301	-561,139
Reference price ²	497.48	742.45	1,365.55	3,327.00	4,177.45	4,500.70	4,500.70	4,500.70
Nbr of stocks (in thousands)	668,775	668,775	668,775	668,775	668,775	668,775	-	-
Announcement Date	28/06/21	13/05/22	12/05/23	16/05/24	14/05/25	14/05/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HINDUSTAN AERONAUTICS LIMITED	34.88x	7.39x	25.69x	0.94%	31.26B
GE AEROSPACE	41.04x	7.47x	31.08x	0.53%	362B
RTX CORPORATION	33.72x	3.06x	18.17x	1.48%	261B
ROLLS-ROYCE HOLDINGS PLC	36.04x	4.85x	22.04x	0.9%	151B
LOCKHEED MARTIN CORPORATION	17.02x	1.66x	11.71x	2.76%	117B
GENERAL DYNAMICS CORPORATION	22.08x	1.86x	15.2x	1.73%	99.53B
NORTHROP GRUMMAN CORPORATION	18.64x	1.88x	13.3x	1.86%	74.08B
BAE SYSTEMS PLC	23.96x	1.76x	12.53x	2.1%	71.65B
L3HARRIS TECHNOLOGIES, INC.	24.29x	2.58x	14.33x	1.76%	52.54B
Average	27.97x	3.61x	18.23x	1.56%	135.58B
Weighted average by Cap.	31.76x	4.30x	21.02x	1.33%