Valuation Pidilite Industries Limited

Equities

Delayed NSE India S.E. Other stock markets 09:51:08 17/03/2026 GMT			5-day change	1st Jan Change
1,355.10 ^INR	+0.11%		-5.00%	-8.51%

03-09	Pidilite Industries receives GST penalties worth 2.6 million rupees and 1.6 million rupees	RE
02-24	Pidilite Industries says unit and Insignia form JV in Tanzania in name of Pidilite Insignia	RE

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	1,377,648	-	-
Change	-	35.68%	-4.12%	28.2%	-5.48%	-4.94%	-	-
Enterprise Value (EV) ¹	917,077	1,246,814	1,194,594	1,529,465	1,418,845	1,350,274	1,341,577	1,326,409
Change	-	35.96%	-4.19%	28.03%	-7.23%	-4.83%	-0.64%	-1.13%
P/E ratio	81.4x	103x	94x	88.7x	70x	56.7x	50.5x	45.2x
PBR	16.4x	19.5x	16.6x	18.2x	14.9x	12.7x	11.2x	9.6x
PEG	-	15.17x	17.44x	2.5x	3.5x	3.3x	4.2x	3.9x
Capitalization / Revenue	12.6x	12.6x	10.1x	12.4x	11x	9.49x	8.52x	7.67x
EV / Revenue	12.6x	12.6x	10.1x	12.4x	10.8x	9.3x	8.29x	7.38x
EV / EBITDA	54.4x	67.5x	60x	56.4x	47.1x	39x	35x	31x
EV / EBIT	61.8x	77x	69.4x	64.5x	53.5x	43.6x	39.1x	34.6x
EV / FCF	88.3x	215x	114x	70.4x	77.4x	68.2x	56.3x	50.1x
FCF Yield	1.13%	0.47%	0.88%	1.42%	1.29%	1.47%	1.78%	2%
Dividend per Share ²	4.25	5	5.5	8	10	13.08	14.19	15.77
Rate of return	0.47%	0.41%	0.47%	0.53%	0.7%	0.97%	1.05%	1.17%
EPS ²	11.12	11.88	12.52	16.99	20.36	23.89	26.79	29.93
Distribution rate	38.2%	42.1%	43.9%	47.1%	49.1%	54.8%	53%	52.7%
Net sales ¹	72,927	99,210	117,991	123,830	131,403	145,178	161,790	179,629
EBITDA ¹	16,846	18,473	19,910	27,132	30,092	34,589	38,362	42,739
EBIT ¹	14,839	16,196	17,213	23,726	26,508	30,967	34,286	38,316
Net income ¹	11,312	12,076	12,732	17,294	20,762	24,380	27,225	30,447
Net Debt ¹	-2,376	-678.3	-1,469	-3,840	-30,440	-27,374	-36,071	-51,240
Reference price ²	904.70	1,227.15	1,176.50	1,507.35	1,424.65	1,353.60	1,353.60	1,353.60
Nbr of stocks (in thousands)	1,016,307	1,016,577	1,016,628	1,017,219	1,017,292	1,017,766	-	-
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	56.67x	9.3x	39.04x	0.97%	14.92B
SHIN-ETSU CHEMICAL CO., LTD.	24.91x	4.18x	11.87x	1.63%	75.78B
BASF SE	13.65x	0.96x	8.56x	4.75%	48.53B
ASAHI KASEI CORPORATION	15.32x	0.96x	7.22x	2.54%	13.58B
BRENNTAG SE	14.94x	0.61x	7.35x	3.81%	8.02B
SRF LIMITED	38.22x	4.77x	21.54x	0.35%	7.86B
MITSUBISHI CHEMICAL GROUP CORPORATION	10.31x	0.73x	6.37x	3.52%	7.76B
SASOL LIMITED	9.1x	0.79x	4.35x	-.--%	7.46B
KUALA LUMPUR KEPONG	16.67x	1.1x	8.71x	3.11%	5.56B
NISSAN CHEMICAL CORPORATION	18.24x	3.13x	10.94x	2.9%	5.33B
Average	21.80x	2.65x	12.60x	2.36%	19.48B
Weighted average by Cap.	22.39x	3.04x	12.38x	2.55%