Valuation Black Rose Industries Limited

Stocks

Market Closed - Bombay S.E. 06:02:28 2026-09-18 am EDT			5-day change	1st Jan Change
106.15 ^INR	+1.92%		-1.26%	+10.11%

Sep. 10	Black Rose Industries Limited Declares Final Dividend for the Financial Year 2025-26	CI
Aug. 24	Black Rose Industries Limited Announces Resignation of Darshana Sawant from Company Secretary and Compliance Officer, Effective August 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,866	9,976	5,419	6,237	4,557	3,247
Change	-	12.51%	-45.68%	15.11%	-26.94%	-28.74%
Enterprise Value (EV) ¹	9,002	10,028	5,324	6,031	4,642	3,029
Change	-	11.4%	-46.91%	13.27%	-23.03%	-34.75%
P/E	32.3x	31.3x	68.5x	29.4x	21.8x	14.5x
PBR	9.54x	8.15x	4.26x	4.3x	2.98x	1.92x
PEG	-	1.9x	-0.9x	0x	-17.05x	2.05x
Capitalization / Revenue	2.33x	2.04x	1.26x	1.64x	1.16x	1.01x
EV / Revenue	2.37x	2.06x	1.24x	1.59x	1.19x	0.94x
EV / EBITDA	22.7x	22.2x	38.8x	21.6x	16x	9.42x
EV / EBIT	24.2x	23.4x	48.6x	24.1x	17.8x	10.5x
EV / FCF	278x	212x	45.2x	60x	-21.1x	9.18x
FCF Yield	0.36%	0.47%	2.21%	1.67%	-4.74%	10.9%
Dividend per Share ²	0.45	0.55	0.55	0.55	1.05	1.25
Rate of return	0.26%	0.28%	0.52%	0.45%	1.18%	1.96%
EPS ²	5.38	6.25	1.55	4.16	4.107	4.397
Distribution rate	8.36%	8.8%	35.5%	13.2%	25.6%	28.4%
Net sales ¹	3,798	4,879	4,304	3,804	3,912	3,230
EBITDA ¹	395.7	451.8	137.4	278.8	290.1	321.6
EBIT ¹	372.7	428	109.6	250.7	260.8	287.4
Net income ¹	274.4	319	79.19	212.3	209.4	224.2
Net Debt ¹	135.6	52.75	-94.46	-206.6	85.26	-218.2
Reference price ²	173.85	195.60	106.25	122.30	89.35	63.67
Nbr of stocks (in thousands)	51,000	51,000	51,000	51,000	51,000	51,000
Announcement Date	9/7/21	9/7/22	9/7/23	8/31/24	9/5/25	8/17/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACK ROSE INDUSTRIES LIMITED	-	-	-	-	56.42M
ECOLAB INC.	35.51x	4.87x	19.76x	1.09%	75.54B
GIVAUDAN SA	29.24x	4.41x	19.02x	2.28%	36.43B
SIKA AG	24.69x	2.94x	15.25x	2.11%	35.55B
FUJIFILM HOLDINGS CORPORATION	14.07x	1.36x	8.37x	2.25%	25.32B
EMS-CHEMIE HOLDING AG	36.79x	9.04x	27.09x	2.36%	22.7B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	9.33x	2.61x	5.15x	2.93%	19.34B
DUPONT DE NEMOURS, INC.	24.22x	2.62x	10.66x	1.87%	17.42B
NITTO DENKO CORPORATION	15.47x	1.71x	6.72x	1.94%	14.31B
SYMRISE AG	22.94x	2.73x	12.56x	1.47%	13.96B
Average	23.59x	3.59x	13.84x	2.03%	26.06B
Weighted average by Cap.	26.71x	3.96x	15.78x	1.87%