Valuation Hindustan Petroleum Corporation Limited

Stocks

Delayed NSE India S.E. Other stock markets 04:48:16 13/07/2026 BST			5-day change	1st Jan Change
386.70 ^INR	-2.18%		-3.42%	-22.52%

07-08	Indian Oil Refiners in Talks to Buy Iranian Oil if US Extends Waivers	MT
07-08	Indian shares slide as US strikes on Iran lift oil, sap risk appetite	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	340,472	353,700	335,912	674,733	766,761	841,128	-	-
Change	-	3.89%	-5.03%	100.87%	13.64%	9.7%	-	-
Enterprise Value (EV) ¹	702,815	764,581	958,889	1,260,577	1,407,046	1,157,569	1,468,935	1,437,830
Change	-	8.79%	25.41%	31.46%	11.62%	-17.73%	6.73%	-2.12%
P/E	3.32x	5.99x	-3.74x	4.59x	10.4x	4.16x	-21.2x	8.57x
PBR	0.94x	0.99x	1.21x	1.64x	1.67x	1.19x	1.47x	1.29x
PEG	-	-0.2x	0x	-0x	-0.2x	0x	0x	-0x
Capitalization / Revenue	0.15x	0.1x	0.07x	0.16x	0.18x	0.16x	0.17x	0.17x
EV / Revenue	0.3x	0.22x	0.21x	0.29x	0.32x	0.26x	0.29x	0.29x
EV / EBITDA	4.41x	7.51x	-12.7x	5.07x	8.47x	3.8x	32.7x	6.49x
EV / EBIT	5.68x	9.65x	-8.09x	6.54x	13.4x	4.95x	-55.3x	10.5x
EV / FCF	10.8x	15.9x	-7.76x	8.88x	26x	4.11x	-8.27x	17.8x
FCF Yield	9.23%	6.29%	-12.9%	11.3%	3.85%	24.3%	-12.1%	5.61%
Dividend per Share ²	15.17	9.333	9.333	21	10.5	19.25	7.444	14.51
Rate of return	9.7%	5.2%	5.91%	6.62%	2.91%	5.74%	1.88%	3.67%
EPS ²	47.05	29.96	-42.17	69.05	34.61	80.72	-18.63	46.13
Distribution rate	32.2%	31.2%	-22.1%	30.4%	30.3%	23.8%	-40%	31.4%
Net sales ¹	2,329,968	3,496,829	4,661,924	4,335,249	4,337,281	4,414,484	5,029,420	4,950,021
EBITDA ¹	159,254	101,759	-75,222	248,390	166,060	304,906	44,941	221,433
EBIT ¹	123,728	79,213	-118,522	192,866	105,159	233,658	-26,563	136,699
Net income ¹	106,639	63,826	-89,740	146,938	73,649	171,752	-26,636	101,492
Net Debt ¹	362,343	410,881	622,976	585,845	640,285	443,897	627,807	596,702
Reference price ²	156.33	179.57	157.87	317.10	360.35	395.30	395.30	395.30
Nbr of stocks (in thousands)	2,177,861	1,969,740	2,127,823	2,127,823	2,127,823	2,127,823	-	-
Announcement Date	20/05/21	19/05/22	12/05/23	09/05/24	06/05/25	13/05/26	-	-

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.($)
HINDUSTAN PETROLEUM CORPORATION LIMITED	5.48x	0.33x	5.18x	6.22%	8.82B
EXXONMOBIL HOLDINGS CORPORATION	11.97x	1.52x	6.56x	2.99%	576B
RELIANCE INDUSTRIES LTD	20.49x	1.68x	9.66x	0.49%	186B
BP PLC	7.41x	0.53x	2.61x	5.29%	100B
VALERO ENERGY CORPORATION	8.99x	0.66x	5.95x	1.72%	83.35B
MARATHON PETROLEUM CORPORATION	8.02x	0.73x	5.85x	1.43%	82.83B
PHILLIPS 66	9.35x	0.61x	6.95x	2.68%	75.52B
SUNCOR ENERGY INC.	9.09x	1.71x	4.48x	2.9%	70B
IMPERIAL OIL LIMITED	12.35x	1.44x	7.65x	2.01%	58.41B
OIL AND NATURAL GAS CORPORATION LIMITED	7.26x	0.67x	3.85x	5.06%	32.31B
Average	10.04x	0.99x	5.88x	3.08%	127.25B
Weighted average by Cap.	11.94x	1.28x	6.50x	2.62%