Valuation Havells India Limited Bombay S.E.

Stocks

Delayed Bombay S.E. 05:39:07 2026-10-01 am EDT			5-day change	1st Jan Change
1,039.45 ^INR	+2.39%		-4.87%	-27.20%

Aug. 17	Indian wiring firm says factory reopened after submitting evidence against child labour allegations	RE
Aug. 14	Indian electronics firm Eureka investigating findings of child labour at supplier	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	721,846	744,607	949,566	958,531	746,812	637,603	-	-
Change	-	3.15%	27.53%	0.94%	-22.09%	-14.62%	-	-
Enterprise Value (EV) ¹	700,442	763,226	922,443	928,191	725,954	612,422	607,070	598,493
Change	-	8.96%	20.86%	0.62%	-21.79%	-15.64%	-0.87%	-1.41%
P/E	60.4x	69.3x	74.6x	64.4x	43.8x	37.7x	31x	26.9x
PBR	12.1x	11.3x	12.8x	11.5x	7.88x	6.07x	5.42x	4.84x
PEG	-	-6.9x	4.1x	3.8x	3x	-44.71x	1.4x	1.8x
Capitalization / Revenue	5.2x	4.41x	5.12x	4.41x	3.32x	2.45x	2.15x	1.9x
EV / Revenue	5.04x	4.52x	4.97x	4.27x	3.23x	2.35x	2.05x	1.79x
EV / EBITDA	39.9x	47.6x	50x	43.2x	32.8x	24.1x	19.9x	17.2x
EV / EBIT	46.8x	58.4x	61.2x	53x	40.7x	30x	24.3x	20.7x
EV / FCF	47.1x	-3,314x	78.6x	115x	710x	71x	40x	32x
FCF Yield	2.12%	-0.03%	1.27%	0.87%	0.14%	1.41%	2.5%	3.12%
Dividend per Share ²	7.5	7.5	9	10	10	10.99	12.49	14.63
Rate of return	0.65%	0.63%	0.59%	0.65%	0.84%	1.08%	1.23%	1.44%
EPS ²	19.08	17.16	20.32	23.74	27.18	26.95	32.78	37.78
Distribution rate	39.3%	43.7%	44.3%	42.1%	36.8%	40.8%	38.1%	38.7%
Net sales ¹	138,885	168,684	185,499	217,458	224,656	260,640	296,497	334,905
EBITDA ¹	17,576	16,030	18,453	21,486	22,133	25,388	30,499	34,824
EBIT ¹	14,968	13,068	15,068	17,499	17,842	20,393	24,997	28,956
Net income ¹	11,947	10,750	12,732	14,888	17,054	16,823	20,499	23,767
Net Debt ¹	-21,403	18,619	-27,123	-30,340	-20,858	-25,181	-30,533	-39,110
Reference price ²	1,152.55	1,188.50	1,515.00	1,528.90	1,190.60	1,016.00	1,016.00	1,016.00
Nbr of stocks (in thousands)	626,303	626,510	626,776	626,942	627,257	627,562	-	-
Announcement Date	5/4/22	5/3/23	4/30/24	4/22/25	4/22/26	-	-	-

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.($)
SIEMENS AG	25.32x	3.01x	16.43x	2.03%	240B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.74x	7.85x	3.64%	204B
SCHNEIDER ELECTRIC SE	30.69x	3.93x	18.15x	1.59%	186B
EATON CORPORATION PLC	38.23x	5.65x	23.73x	1.03%	167B
DELTA ELECTRONICS, INC.	46.12x	6.19x	27.68x	1.07%	154B
TRANE TECHNOLOGIES PLC	29.9x	4.3x	21.07x	0.9%	99.45B
DELTA ELECTRONICS (THAILAND)	92.68x	11.48x	65.59x	0.34%	95.8B
VERTIV HOLDINGS CO.	39.94x	6.56x	26.34x	0.1%	92.9B
JOHNSON CONTROLS INTERNATIONAL PLC	31.06x	3.87x	20.76x	1.09%	90.04B
Average	38.67x	5.19x	25.29x	1.31%	147.71B
Weighted average by Cap.	34.99x	4.66x	22.45x	1.57%