Valuation Pidilite Industries Limited

Equities

Market Closed - NSE India S.E. Other stock markets 11:49:39 21/01/2025 GMT			5-day change	1st Jan Change
2,749.70 ^INR	-1.36%		-1.68%	-5.32%

12-30	Pidilite Industries Limited Receives Order from the Joint Commissioner CGST & Central Excise, Indore	CI
12-18	The Race for Akzo Nobel Reportedly Tightens to Three Players	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	689,219	919,453	1,247,492	1,196,063	1,533,305	1,398,624	-	-
Change	-	33.4%	35.68%	-4.12%	28.2%	-8.78%	-	-
Enterprise Value (EV) ¹	683,878	917,077	1,246,814	1,194,594	1,529,465	1,379,175	1,367,765	1,355,736
Change	-	34.1%	35.96%	-4.19%	28.03%	-9.83%	-0.83%	-0.88%
P/E ratio	61.7x	81.4x	103x	94x	88.7x	64.7x	56.5x	49.8x
PBR	15.5x	16.4x	19.5x	16.6x	18.2x	14.4x	12.5x	10.7x
PEG	-	66.24x	15.17x	17.44x	2.5x	2.6x	3.9x	3.7x
Capitalization / Revenue	9.45x	12.6x	12.6x	10.1x	12.4x	10.5x	9.4x	8.42x
EV / Revenue	9.38x	12.6x	12.6x	10.1x	12.4x	10.4x	9.19x	8.16x
EV / EBITDA	43.4x	54.4x	67.5x	60x	56.4x	44.3x	38.9x	34.4x
EV / EBIT	48.6x	61.8x	77x	69.4x	64.5x	50x	43.8x	38.5x
EV / FCF	84.2x	88.3x	215x	114x	70.4x	97.2x	64.4x	57.5x
FCF Yield	1.19%	1.13%	0.47%	0.88%	1.42%	1.03%	1.55%	1.74%
Dividend per Share ²	7	8.5	10	11	16	18.28	20.67	22.3
Rate of return	0.52%	0.47%	0.41%	0.47%	0.53%	0.66%	0.75%	0.81%
EPS ²	21.97	22.24	23.75	25.03	33.98	42.53	48.68	55.21
Distribution rate	31.9%	38.2%	42.1%	43.9%	47.1%	43%	42.5%	40.4%
Net sales ¹	72,945	72,927	99,210	117,991	123,830	132,883	148,860	166,204
EBITDA ¹	15,760	16,846	18,473	19,910	27,132	31,103	35,159	39,445
EBIT ¹	14,061	14,839	16,196	17,213	23,726	27,593	31,207	35,173
Net income ¹	11,164	11,312	12,076	12,732	17,294	21,631	24,838	28,094
Net Debt ¹	-5,341	-2,376	-678.3	-1,469	-3,840	-19,449	-30,859	-42,888
Reference price ²	1,356.40	1,809.40	2,454.30	2,353.00	3,014.70	2,749.70	2,749.70	2,749.70
Nbr of stocks (in thousands)	508,124	508,153	508,288	508,314	508,609	508,646	-	-
Announcement Date	17/06/20	12/05/21	18/05/22	08/05/23	07/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
PIDILITE INDUSTRIES LIMITED	65.55x	10.52x	44.96x	+0.66%	16.45B
SHIN-ETSU CHEMICAL CO., LTD.	17.81x	3.29x	8.15x	+2.20%	65.63B
BASF SE	17.92x	0.9x	7.51x	+4.95%	42.22B
DUPONT DE NEMOURS, INC.	30.93x	3.03x	11.96x	+1.96%	32.38B
EASTMAN CHEMICAL COMPANY	13.92x	1.61x	8.49x	+3.48%	10.8B
ASAHI KASEI CORPORATION	12.35x	0.7x	5.73x	+3.47%	9.07B
SRF LIMITED	63.61x	5.69x	30.93x	+0.25%	8.98B
BRENNTAG SE	13.91x	0.65x	7.23x	+3.64%	8.47B
SYENSQO SA/NV	21.16x	1.42x	6.75x	+2.11%	8.13B
MITSUBISHI CHEMICAL GROUP CORPORATION	17.34x	0.68x	6.04x	+4.12%	7.11B
Average	27.45x	2.85x	13.78x	+2.68%	20.92B
Weighted average by Cap.	25.10x	2.97x	12.23x	+2.75%