Valuation Hindustan Petroleum Corporation Limited

Equities

Market Closed - NSE India S.E. Other stock markets 07:49:41 2025-06-17 am EDT			5-day change	1st Jan Change
393.25 ^INR	-0.53%		-3.72%	-3.79%

Jun. 13	INDIA STOCKS-Indian benchmarks log weekly losses as Mideast tensions, trade woes rattle sentiment	RE
Jun. 13	INDIA STOCKS-Energy stocks drag Indian shares down after Israel strikes Iran	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	289,679	340,472	353,700	335,912	674,733	836,766	-	-
Change	-	17.53%	3.89%	-5.03%	100.87%	24.01%	-	-
Enterprise Value (EV) ¹	673,058	702,815	764,581	958,889	1,260,577	1,407,046	1,433,027	1,454,020
Change	-	4.42%	8.79%	25.41%	31.46%	11.62%	-1.87%	1.46%
P/E ratio	11x	3.32x	5.99x	-3.74x	4.59x	10.4x	8.5x	7.65x
PBR	1x	0.94x	0.99x	1.21x	1.64x	1.67x	1.56x	1.4x
PEG	-	0x	-0.2x	0x	-0x	-0.2x	0.1x	0.7x
Capitalization / Revenue	0.11x	0.15x	0.1x	0.07x	0.16x	0.18x	0.2x	0.2x
EV / Revenue	0.25x	0.3x	0.22x	0.21x	0.29x	0.32x	0.35x	0.34x
EV / EBITDA	13.1x	4.41x	7.51x	-12.7x	5.07x	8.47x	6.91x	6.51x
EV / EBIT	37x	5.68x	9.65x	-8.09x	6.54x	13.4x	9.78x	9.18x
EV / FCF	-8.03x	10.8x	15.9x	-7.76x	8.88x	26x	22.6x	22x
FCF Yield	-12.5%	9.23%	6.29%	-12.9%	11.3%	3.85%	4.43%	4.56%
Dividend per Share ²	6.5	15.17	9.333	9.333	21	12.1	16.14	16.81
Rate of return	5.13%	9.7%	5.2%	5.91%	6.62%	3.08%	4.1%	4.27%
EPS ²	11.54	47.05	29.96	-42.17	69.05	34.61	46.29	51.39
Distribution rate	56.3%	32.2%	31.2%	-22.1%	30.4%	42.4%	34.9%	32.7%
Net sales ¹	2,687,664	2,329,968	3,496,829	4,661,924	4,335,249	4,337,281	4,099,184	4,281,469
EBITDA ¹	51,235	159,254	101,759	-75,222	248,390	166,060	207,336	223,460
EBIT ¹	18,191	123,728	79,213	-118,522	192,866	105,159	146,540	158,339
Net income ¹	26,373	106,639	63,826	-89,740	146,938	73,649	100,169	110,148
Net Debt ¹	383,379	362,343	410,881	622,976	585,845	640,285	596,261	617,254
Reference price ²	126.73	156.33	179.57	157.87	317.10	393.25	393.25	393.25
Nbr of stocks (in thousands)	2,285,734	2,177,861	1,969,740	2,127,823	2,127,823	2,127,823	-	-
Announcement Date	6/16/20	5/20/21	5/19/22	5/12/23	5/9/24	5/6/25	-	-

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.($)
HINDUSTAN PETROLEUM CORPORATION LIMITED	13.85x	0.35x	9.59x	3.06%	9.79B
EXXON MOBIL CORPORATION	16.89x	1.58x	7.69x	3.56%	485B
RELIANCE INDUSTRIES LTD	27.49x	2.15x	12.38x	0.36%	213B
CHINA PETROLEUM & CHEMICAL CORPORATION	9.17x	0.34x	5.26x	7.61%	92.83B
BP PLC	11.24x	0.61x	3.34x	6.3%	81.1B
MARATHON PETROLEUM CORPORATION	22.66x	0.62x	7.67x	2.2%	51.24B
PHILLIPS 66	23.87x	0.54x	9.94x	3.83%	50.37B
VALERO ENERGY CORPORATION	40.61x	0.42x	8.74x	3.28%	43.15B
IMPERIAL OIL LIMITED	14.34x	1.05x	8.23x	2.56%	41.4B
OIL AND NATURAL GAS CORPORATION LIMITED	7.23x	0.63x	4.2x	4.9%	37.6B
Average	18.73x	0.83x	7.70x	3.77%	110.48B
Weighted average by Cap.	18.93x	1.31x	8.13x	3.43%