Valuation Hindustan Petroleum Corporation Limited
Stocks
HINDPETRO
INE094A01015
Oil & Gas Refining and Marketing
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 388.90 INR | +6.34% |
|
+0.49% | -22.07% |
| 10:04pm | India curbs bulk fuel buying at retail pumps, caps diesel sales | RE |
| Jun. 11 | Indian refiners bolster crude, LPG supplies despite Iran conflict | RE |
Company Valuation: Hindustan Petroleum Corporation Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 340,472 | 353,700 | 335,912 | 674,733 | 766,761 | 827,510 | - | - |
| Change | - | 3.89% | -5.03% | 100.87% | 13.64% | 7.92% | - | - |
| Enterprise Value (EV) 1 | 702,815 | 764,581 | 958,889 | 1,260,577 | 1,407,046 | 1,157,569 | 1,502,168 | 1,465,751 |
| Change | - | 8.79% | 25.41% | 31.46% | 11.62% | -17.73% | 10.23% | -2.42% |
| P/E Ratio | 3.32x | 5.99x | -3.74x | 4.59x | 10.4x | 4.16x | -16.3x | 8.6x |
| PBR | 0.94x | 0.99x | 1.21x | 1.64x | 1.67x | 1.19x | 1.48x | 1.3x |
| PEG | - | -0.2x | 0x | -0x | -0.2x | 0x | 0x | -0x |
| Capitalization / Revenue | 0.15x | 0.1x | 0.07x | 0.16x | 0.18x | 0.16x | 0.16x | 0.17x |
| EV / Revenue | 0.3x | 0.22x | 0.21x | 0.29x | 0.32x | 0.26x | 0.3x | 0.3x |
| EV / EBITDA | 4.41x | 7.51x | -12.7x | 5.07x | 8.47x | 3.8x | 92x | 6.61x |
| EV / EBIT | 5.68x | 9.65x | -8.09x | 6.54x | 13.4x | 4.95x | -35.3x | 10.6x |
| EV / FCF | 10.8x | 15.9x | -7.76x | 8.88x | 26x | 4.11x | -8.25x | 20.6x |
| FCF Yield | 9.23% | 6.29% | -12.9% | 11.3% | 3.85% | 24.3% | -12.1% | 4.86% |
| Dividend per Share 2 | 15.17 | 9.333 | 9.333 | 21 | 10.5 | 19.25 | 9.215 | 14.62 |
| Rate of return | 9.7% | 5.2% | 5.91% | 6.62% | 2.91% | 5.74% | 2.37% | 3.76% |
| EPS 2 | 47.05 | 29.96 | -42.17 | 69.05 | 34.61 | 80.72 | -23.81 | 45.22 |
| Distribution rate | 32.2% | 31.2% | -22.1% | 30.4% | 30.3% | 23.8% | -38.7% | 32.3% |
| Net sales 1 | 2,329,968 | 3,496,829 | 4,661,924 | 4,335,249 | 4,337,281 | 4,414,484 | 5,017,120 | 4,927,274 |
| EBITDA 1 | 159,254 | 101,759 | -75,222 | 248,390 | 166,060 | 304,906 | 16,329 | 221,805 |
| EBIT 1 | 123,728 | 79,213 | -118,522 | 192,866 | 105,159 | 233,658 | -42,557 | 138,418 |
| Net income 1 | 106,639 | 63,826 | -89,740 | 146,938 | 73,649 | 171,752 | -53,883 | 100,257 |
| Net Debt 1 | 362,343 | 410,881 | 622,976 | 585,845 | 640,285 | 443,897 | 674,658 | 638,241 |
| Reference price 2 | 156.33 | 179.57 | 157.87 | 317.10 | 360.35 | 388.90 | 388.90 | 388.90 |
| Nbr of stocks (in thousands) | 2,177,861 | 1,969,740 | 2,127,823 | 2,127,823 | 2,127,823 | 2,127,823 | - | - |
| Announcement Date | 5/20/21 | 5/19/22 | 5/12/23 | 5/9/24 | 5/6/25 | 5/13/26 | - | - |
1INR in Million2INR
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.07x | 0.32x | 4.95x | 6.73% | 8.13B | |
| 12.35x | 1.56x | 7x | 2.83% | 608B | |
| 19.72x | 1.64x | 9.42x | 0.51% | 179B | |
| 8.14x | 0.57x | 2.83x | 4.7% | 112B | |
| 10.14x | 0.28x | 4.57x | 7.03% | 81.15B | |
| 7.55x | 0.68x | 5.78x | 1.56% | 76.14B | |
| 8.21x | 0.59x | 5.57x | 1.88% | 75.9B | |
| 9.12x | 1.76x | 4.68x | 2.81% | 72.8B | |
| 8.78x | 0.57x | 6.68x | 2.84% | 71.41B | |
| 11.73x | 1.37x | 7.56x | 2.04% | 58.38B | |
| Average | 10.08x | 0.94x | 5.90x | 3.29% | 134.24B | |
| Weighted average by Cap. | 11.90x | 1.25x | 6.54x | 2.79% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HINDPETRO Stock
- Valuation Hindustan Petroleum Corporation Limited
Select your edition
All financial news and data tailored to specific country editions
