Valuation Black Rose Industries Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:20:21 2026-06-22 am EDT			5-day change	1st Jan Change
111.28 ^INR	+15.48%		+18.48%	+15.44%

May. 25	Black Rose Industries Limited, 2026 Earnings Call, May 22, 2026
May. 13	Black Rose Industries Limited Redesignates Mr. Ambarish Daga from Joint Chief Financial Officer, and Investor Relationship Officer to Investor Relationship Officer	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,884	8,866	9,976	5,419	6,237	4,557
Change	-	128.3%	12.51%	-45.68%	15.11%	-26.94%
Enterprise Value (EV) ¹	4,082	9,002	10,028	5,324	6,031	4,642
Change	-	120.51%	11.4%	-46.91%	13.27%	-23.03%
P/E	18.8x	32.3x	31.3x	68.5x	29.4x	21.8x
PBR	5.76x	9.54x	8.15x	4.26x	4.3x	2.98x
PEG	-	1x	1.9x	-0.9x	0x	-17.05x
Capitalization / Revenue	1.04x	2.33x	2.04x	1.26x	1.64x	1.16x
EV / Revenue	1.1x	2.37x	2.06x	1.24x	1.59x	1.19x
EV / EBITDA	12.6x	22.7x	22.2x	38.8x	21.6x	16x
EV / EBIT	13.5x	24.2x	23.4x	48.6x	24.1x	17.8x
EV / FCF	54x	278x	212x	45.2x	60x	-21.1x
FCF Yield	1.85%	0.36%	0.47%	2.21%	1.67%	-4.74%
Dividend per Share ²	0.35	0.45	0.55	0.55	0.55	1.05
Rate of return	0.46%	0.26%	0.28%	0.52%	0.45%	1.18%
EPS ²	4.05	5.38	6.25	1.55	4.16	4.107
Distribution rate	8.64%	8.36%	8.8%	35.5%	13.2%	25.6%
Net sales ¹	3,726	3,798	4,879	4,304	3,804	3,912
EBITDA ¹	323.5	395.7	451.8	137.4	278.8	290.1
EBIT ¹	302.3	372.7	428	109.6	250.7	260.8
Net income ¹	206.7	274.4	319	79.19	212.3	209.4
Net Debt ¹	198.6	135.6	52.75	-94.46	-206.6	85.26
Reference price ²	76.15	173.85	195.60	106.25	122.30	89.35
Nbr of stocks (in thousands)	51,000	51,000	51,000	51,000	51,000	51,000
Announcement Date	9/7/20	9/7/21	9/7/22	9/7/23	8/31/24	9/5/25

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.($)
BLACK ROSE INDUSTRIES LIMITED	-	-	-	-	52.08M
GIVAUDAN SA	28.1x	4.43x	18.92x	2.27%	37.17B
SIKA AG	22.83x	2.72x	14.12x	2.34%	32.51B
FUJIFILM HOLDINGS CORPORATION	15.25x	1.45x	9.17x	2.07%	25.08B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	12.51x	3.1x	6.64x	3.22%	22.76B
EMS-CHEMIE HOLDING AG	34.01x	8.16x	25.19x	2.73%	20.58B
DUPONT DE NEMOURS, INC.	27.03x	2.87x	11.73x	1.83%	19.33B
ALBEMARLE CORPORATION	15.37x	3.2x	6.91x	1.02%	18.91B
SOLSTICE ADVANCED MATERIALS, INC.	30.66x	3.63x	14.59x	0.35%	13.59B
SYMRISE AG	22.14x	2.68x	12.3x	1.53%	13.53B
Average	23.10x	3.58x	13.29x	1.93%	20.35B
Weighted average by Cap.	23.02x	3.59x	13.68x	2.07%