Valuation Pidilite Industries Limited

Equities

Market Closed - NSE India S.E. Other stock markets 11:49:46 12/12/2025 GMT			5-day change	1st Jan Change
1,476.80 ^INR	+0.64%		+0.12%	+1.70%

12-11	Pidilite Industries unit gets tax penalty of 19.7 million rupees	RE
11-26	Pidilite Ventures Invests in Home Décor Startup MagicDecor	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	919,453	1,247,492	1,196,063	1,533,305	1,449,285	1,502,960	-	-
Change	-	35.68%	-4.12%	28.2%	-5.48%	3.7%	-	-
Enterprise Value (EV) ¹	917,077	1,246,814	1,194,594	1,529,465	1,418,845	1,470,734	1,457,780	1,442,711
Change	-	35.96%	-4.19%	28.03%	-7.23%	3.66%	-0.88%	-1.03%
P/E ratio	81.4x	103x	94x	88.7x	70x	62.4x	55.5x	49.7x
PBR	16.4x	19.5x	16.6x	18.2x	14.9x	12.7x	11x	9.54x
PEG	-	15.17x	17.44x	2.5x	3.5x	3.9x	4.4x	4.2x
Capitalization / Revenue	12.6x	12.6x	10.1x	12.4x	11x	10.3x	9.26x	8.33x
EV / Revenue	12.6x	12.6x	10.1x	12.4x	10.8x	10.1x	8.98x	8x
EV / EBITDA	54.4x	67.5x	60x	56.4x	47.1x	43x	38.3x	33.9x
EV / EBIT	61.8x	77x	69.4x	64.5x	53.5x	48.1x	42.9x	37.9x
EV / FCF	88.3x	215x	114x	70.4x	77.4x	76.1x	62.4x	55.9x
FCF Yield	1.13%	0.47%	0.88%	1.42%	1.29%	1.31%	1.6%	1.79%
Dividend per Share ²	4.25	5	5.5	8	10	13.56	14.7	16.38
Rate of return	0.47%	0.41%	0.47%	0.53%	0.7%	0.92%	1%	1.11%
EPS ²	11.12	11.88	12.52	16.99	20.36	23.66	26.62	29.73
Distribution rate	38.2%	42.1%	43.9%	47.1%	49.1%	57.3%	55.2%	55.1%
Net sales ¹	72,927	99,210	117,991	123,830	131,403	145,405	162,324	180,399
EBITDA ¹	16,846	18,473	19,910	27,132	30,092	34,225	38,089	42,499
EBIT ¹	14,839	16,196	17,213	23,726	26,508	30,546	33,983	38,031
Net income ¹	11,312	12,076	12,732	17,294	20,762	24,192	27,100	30,401
Net Debt ¹	-2,376	-678.3	-1,469	-3,840	-30,440	-32,226	-45,180	-60,249
Reference price ²	904.70	1,227.15	1,176.50	1,507.35	1,424.65	1,476.80	1,476.80	1,476.80
Nbr of stocks (in thousands)	1,016,307	1,016,577	1,016,628	1,017,219	1,017,292	1,017,714	-	-
Announcement Date	12/05/21	18/05/22	08/05/23	07/05/24	08/05/25	-	-	-

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.($)
PIDILITE INDUSTRIES LIMITED	62.42x	10.11x	42.97x	0.92%	16.59B
SHIN-ETSU CHEMICAL CO., LTD.	18.22x	3x	8.4x	2.24%	58.15B
BASF SE	26.01x	0.97x	8.42x	5.04%	46.6B
ASAHI KASEI CORPORATION	14.04x	0.89x	6.8x	2.87%	12.19B
SRF LIMITED	46.32x	5.67x	25.6x	0.27%	9.9B
BRENNTAG SE	18.07x	0.64x	7.48x	3.89%	8.56B
SYENSQO SA/NV	29.62x	1.45x	7.33x	2.27%	8.59B
MITSUBISHI CHEMICAL GROUP CORPORATION	9.96x	0.69x	5.62x	3.54%	7.88B
KUALA LUMPUR KEPONG	17.51x	1.19x	8.99x	3.11%	5.3B
SUMITOMO CHEMICAL COMPANY, LIMITED	17.03x	0.74x	5.88x	2.62%	4.81B
Average	25.92x	2.54x	12.75x	2.68%	17.86B
Weighted average by Cap.	25.75x	2.73x	12.19x	2.96%