Valuation Dolfin Rubbers Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:55 2026-07-30 am EDT			5-day change	1st Jan Change
170.10 ^INR	-1.05%		-0.76%	-5.63%

May. 26	Dolfin Rubbers Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
Feb. 14	Dolfin Rubbers Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	306.5	349	895.2	1,252	1,475	2,042
Change	-	13.87%	156.47%	39.83%	17.87%	38.41%
Enterprise Value (EV) ¹	348.7	457.6	996.3	1,374	1,614	2,212
Change	-	31.24%	117.7%	37.94%	17.41%	37.11%
P/E	12x	12.3x	32.3x	35.4x	31.1x	39.8x
PBR	1.74x	1.77x	4.15x	5.07x	5.22x	6.12x
PEG	-	1.2x	-13.53x	1.3x	0.9x	4.96x
Capitalization / Revenue	0.4x	0.42x	1.07x	1.23x	1.17x	1.42x
EV / Revenue	0.45x	0.55x	1.19x	1.35x	1.28x	1.54x
EV / EBITDA	8.43x	9.47x	18.1x	20.9x	18.5x	23.5x
EV / EBIT	10.2x	11.4x	22.9x	26x	22.4x	28.8x
EV / FCF	-8.5x	-6.95x	-24.1x	-25.5x	-80.7x	-47.1x
FCF Yield	-11.8%	-14.4%	-4.15%	-3.93%	-1.24%	-2.12%
Dividend per Share ²	0.75	0.9	-	1.2	-	-
Rate of return	2.45%	2.59%	-	0.96%	-	-
EPS ²	2.558	2.828	2.76	3.524	4.73	5.11
Distribution rate	29.3%	31.8%	-	34.1%	-	-
Net sales ¹	767.2	825	835	1,016	1,259	1,436
EBITDA ¹	41.38	48.3	54.99	65.74	87.2	94.17
EBIT ¹	34.18	39.99	43.5	52.8	72.11	76.95
Net income ¹	25.64	28.38	27.68	33.14	47.46	51.25
Net Debt ¹	42.16	108.6	101.1	122.6	138.2	170.3
Reference price ²	30.56	34.80	89.25	124.80	147.10	203.60
Nbr of stocks (in thousands)	10,030	10,030	10,030	10,030	10,030	10,030
Announcement Date	9/4/20	8/28/21	9/3/22	7/18/23	8/26/24	8/25/25

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.($)
DOLFIN RUBBERS LIMITED	-	-	-	-	18M
BRIDGESTONE CORPORATION	14.79x	1.1x	5.95x	3.21%	31.42B
MICHELIN (CGDE)	13.94x	1.02x	5.68x	3.95%	26.48B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.95x	1.25x	6.13x	2.89%	7.36B
SAILUN GROUP CO., LTD.	10.31x	1.05x	6.11x	2.74%	6.45B
ZHONGCE RUBBER GROUP CO., LTD.	9.78x	-	-	3.11%	6.39B
VIETNAM RUBBER INDUSTRY GROUP -	15.64x	-	-	3.74%	4.07B
TOYO TIRE CORPORATION	9.57x	0.96x	4.43x	3.32%	4.01B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.69x	0.68x	5.33x	3.81%	3.72B
NOKIAN RENKAAT OYJ	34.57x	1.84x	10.48x	1.97%	2.39B
Average	14.36x	1.13x	6.30x	3.19%	9.23B
Weighted average by Cap.	13.65x	1.08x	5.92x	3.38%