Valuation Balmer Lawrie & Co. Ltd.

Equities

Market Closed - Bombay S.E. Other stock markets 06:00:55 2026-04-17 am EDT			5-day change	1st Jan Change
176.20 ^INR	+1.64%		+3.77%	-4.11%

Mar. 28	Balmer Lawrie & Co. Ltd. Announces Board of Directors with Effect from 28 March, 2026	CI
Mar. 26	Titagarh Rail Systems Ltd receives LOI for wagon leasing contract from Balmer Lawrie	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	13,586	22,051	19,281	18,947	40,827	31,584
Change	-	62.3%	-12.56%	-1.73%	115.48%	-22.64%
Enterprise Value (EV) ¹	10,333	18,039	16,401	15,745	36,813	28,170
Change	-	74.58%	-9.08%	-4%	133.82%	-23.48%
P/E ratio	8.43x	18.3x	14x	11x	15.6x	11.9x
PBR	0.87x	1.43x	1.21x	1.13x	2.24x	1.6x
PEG	-	-0.7x	1x	0.4x	0.3x	7.14x
Capitalization / Revenue	0.89x	1.44x	0.94x	0.82x	1.75x	1.26x
EV / Revenue	0.67x	1.18x	0.8x	0.68x	1.57x	1.12x
EV / EBITDA	5.99x	14.5x	10.7x	8.43x	11.8x	9.54x
EV / EBIT	7.5x	20.9x	14.4x	10.8x	13.6x	11.1x
EV / FCF	13.3x	12.4x	-30x	14.9x	24.2x	-122x
FCF Yield	7.52%	8.08%	-3.33%	6.71%	4.14%	-0.82%
Dividend per Share ²	7.5	6	6.5	7.5	8.5	8.5
Rate of return	9.44%	4.65%	5.76%	6.77%	3.56%	4.6%
EPS ²	9.428	7.037	8.07	10.05	15.3	15.55
Distribution rate	79.5%	85.3%	80.5%	74.6%	55.6%	54.7%
Net sales ¹	15,344	15,290	20,553	23,215	23,392	25,156
EBITDA ¹	1,725	1,241	1,529	1,867	3,122	2,952
EBIT ¹	1,378	861.1	1,136	1,457	2,715	2,535
Net income ¹	1,612	1,203	1,380	1,719	2,616	2,660
Net Debt ¹	-3,253	-4,012	-2,880	-3,203	-4,014	-3,414
Reference price ²	79.45	128.95	112.75	110.80	238.75	184.70
Nbr of stocks (in thousands)	171,004	171,004	171,004	171,004	171,004	171,004
Announcement Date	9/2/20	6/25/21	5/27/22	9/4/23	9/3/24	8/29/25

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.($)
BALMER LAWRIE & CO. LTD.	-	-	-	-	319M
BERKSHIRE HATHAWAY INC.	22.18x	-	-	-.--%	1,025B
HITACHI, LTD.	29.03x	2.2x	14.11x	0.95%	148B
HONEYWELL INTERNATIONAL INC.	23.85x	4.23x	16.58x	2.1%	145B
MITSUBISHI HEAVY INDUSTRIES, LTD.	52.46x	3.18x	26.47x	0.54%	96.5B
3M COMPANY	18.24x	3.46x	11.97x	2.1%	78.65B
ILLINOIS TOOL WORKS INC.	23.57x	5.11x	17.38x	2.47%	76.52B
MITSUBISHI ELECTRIC CORPORATION	33.98x	2.03x	18.62x	0.93%	76.82B
JARDINE MATHESON HOLDINGS LIMITED	12.9x	0.82x	4.92x	3.32%	21.68B
Average	27.03x	3.00x	15.72x	1.55%	185.35B
Weighted average by Cap.	24.98x	3.24x	16.88x	0.6%