Valuation National Aluminium Company Limited

Stocks

Delayed NSE India S.E. Other stock markets 06:20:40 2026-07-16 am EDT			5-day change	1st Jan Change
354.45 ^INR	-1.95%		+1.42%	+12.77%

Jul. 15	360 One Capital Market Upgrades National Aluminium to Buy from Sell; Price Target is INR430	MT
Jul. 10	Prabhudas Lilladher Upgrades National Aluminium to Accumulate from Hold; Price Target is INR376	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	99,270	223,702	143,992	280,178	322,384	663,945	-	-
Change	-	125.35%	-35.63%	94.58%	15.06%	105.95%	-	-
Enterprise Value (EV) ¹	80,615	183,075	119,707	254,818	269,359	622,117	549,068	533,795
Change	-	127.1%	-34.61%	112.87%	5.71%	130.96%	-6.06%	-2.78%
P/E	7.75x	7.58x	9.32x	13.6x	6.05x	12.2x	9.48x	9.05x
PBR	0.94x	1.78x	1.09x	1.92x	1.79x	3.24x	2.56x	2.17x
PEG	-	0x	-0.2x	0.4x	0x	1.32x	0.4x	1.92x
Capitalization / Revenue	1.11x	1.58x	1.01x	2.13x	1.92x	3.97x	3.28x	3.07x
EV / Revenue	0.9x	1.29x	0.84x	1.94x	1.6x	3.49x	2.71x	2.47x
EV / EBITDA	4.52x	4.05x	4.89x	7.72x	3.56x	7.83x	5.93x	5.54x
EV / EBIT	6.85x	4.97x	6.91x	9.99x	3.94x	8.64x	6.67x	5.89x
EV / FCF	7.85x	6.04x	-30.1x	22x	5.82x	14.1x	11.1x	14.8x
FCF Yield	12.7%	16.6%	-3.32%	4.55%	17.2%	7.08%	9.01%	6.76%
Dividend per Share ²	2.5	6.5	4.5	3	6	10.5	12.97	12.9
Rate of return	4.63%	5.34%	5.74%	1.97%	3.42%	2.72%	3.59%	3.57%
EPS ²	6.97	16.07	8.41	11.22	28.99	31.67	38.14	39.94
Distribution rate	35.9%	40.4%	53.5%	26.7%	20.7%	33.2%	34%	32.3%
Net sales ¹	89,558	141,808	142,549	131,492	167,876	178,430	202,566	216,547
EBITDA ¹	17,828	45,172	24,481	32,997	75,646	79,468	92,527	96,270
EBIT ¹	11,770	36,806	17,323	25,501	68,371	72,014	82,342	90,649
Net income ¹	12,995	29,520	15,445	20,600	53,247	58,158	68,139	70,606
Net Debt ¹	-18,655	-40,627	-24,285	-25,360	-53,025	-87,007	-114,877	-130,150
Reference price ²	54.05	121.80	78.40	152.55	175.53	361.50	361.50	361.50
Nbr of stocks (in thousands)	1,836,632	1,836,632	1,836,632	1,836,632	1,836,632	1,836,640	-	-
Announcement Date	6/28/21	5/25/22	5/24/23	5/27/24	5/21/25	4/30/26	-	-

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.($)
NATIONAL ALUMINIUM COMPANY LIMITED	11.86x	3.36x	7.45x	2.89%	6.9B
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	7.6x	1.28x	4.69x	-	35.91B
HINDALCO INDUSTRIES LIMITED	9.29x	0.88x	6.57x	0.57%	22.04B
ALUMINUM CORPORATION OF CHINA LIMITED	5.43x	0.59x	2.58x	7.23%	21.59B
NORSK HYDRO ASA	9.99x	0.86x	5.03x	5.89%	17.78B
ALCOA CORPORATION	7.13x	0.88x	4.14x	0.82%	12.82B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	8.43x	-	-	3.77%	11.56B
TIANSHAN ALUMINUM GROUP CO.,LTD	7.15x	1.5x	4.42x	7.7%	8.64B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	6.7x	1.17x	3.67x	7.27%	8.42B
CHUANGXIN INDUSTRIES HOLDINGS LIMITED	6.5x	1.81x	4.59x	7.23%	4.6B
Average	8.01x	1.37x	4.79x	4.82%	15.03B
Weighted average by Cap.	7.93x	1.14x	4.71x	4.44%