Valuation Pidilite Industries Limited

Equities

Market Closed - NSE India S.E. Other stock markets 06:49:47 2026-01-23 am EST			5-day change	1st Jan Change
1,447.90 ^INR	-0.34%		-1.94%	-2.33%

Jan. 15	CEAT Limited Appoints Rahul Gama as Senior Vice President, Human Resources, Effective January 15, 2026	CI
Dec. 11	Pidilite Industries unit gets tax penalty of 19.7 million rupees	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	919,453	1,247,492	1,196,063	1,533,305	1,449,285	1,473,548	-	-
Change	-	35.68%	-4.12%	28.2%	-5.48%	1.67%	-	-
Enterprise Value (EV) ¹	917,077	1,246,814	1,194,594	1,529,465	1,418,845	1,441,330	1,433,304	1,417,476
Change	-	35.96%	-4.19%	28.03%	-7.23%	1.58%	-0.56%	-1.1%
P/E ratio	81.4x	103x	94x	88.7x	70x	61.2x	54.3x	48.4x
PBR	16.4x	19.5x	16.6x	18.2x	14.9x	13.5x	11.8x	10.3x
PEG	-	15.17x	17.44x	2.5x	3.5x	3.8x	4.3x	4x
Capitalization / Revenue	12.6x	12.6x	10.1x	12.4x	11x	10.1x	9.08x	8.17x
EV / Revenue	12.6x	12.6x	10.1x	12.4x	10.8x	9.91x	8.83x	7.86x
EV / EBITDA	54.4x	67.5x	60x	56.4x	47.1x	42.1x	37.6x	33.4x
EV / EBIT	61.8x	77x	69.4x	64.5x	53.5x	47.2x	42.2x	37.3x
EV / FCF	88.3x	215x	114x	70.4x	77.4x	74.6x	61.3x	55x
FCF Yield	1.13%	0.47%	0.88%	1.42%	1.29%	1.34%	1.63%	1.82%
Dividend per Share ²	4.25	5	5.5	8	10	13.05	14.18	15.79
Rate of return	0.47%	0.41%	0.47%	0.53%	0.7%	0.9%	0.98%	1.09%
EPS ²	11.12	11.88	12.52	16.99	20.36	23.66	26.66	29.89
Distribution rate	38.2%	42.1%	43.9%	47.1%	49.1%	55.1%	53.2%	52.8%
Net sales ¹	72,927	99,210	117,991	123,830	131,403	145,396	162,317	180,390
EBITDA ¹	16,846	18,473	19,910	27,132	30,092	34,221	38,086	42,497
EBIT ¹	14,839	16,196	17,213	23,726	26,508	30,542	33,979	38,026
Net income ¹	11,312	12,076	12,732	17,294	20,762	24,186	27,100	30,393
Net Debt ¹	-2,376	-678.3	-1,469	-3,840	-30,440	-32,219	-40,244	-56,072
Reference price ²	904.70	1,227.15	1,176.50	1,507.35	1,424.65	1,447.90	1,447.90	1,447.90
Nbr of stocks (in thousands)	1,016,307	1,016,577	1,016,628	1,017,219	1,017,292	1,017,714	-	-
Announcement Date	5/12/21	5/18/22	5/8/23	5/7/24	5/8/25	-	-	-

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.($)
PIDILITE INDUSTRIES LIMITED	61.4x	9.95x	42.26x	0.9%	16.14B
SHIN-ETSU CHEMICAL CO., LTD.	21.34x	3.61x	10.1x	1.9%	66.86B
BASF SE	27.57x	1x	8.85x	4.84%	48.22B
ASAHI KASEI CORPORATION	14.9x	0.93x	7.12x	2.69%	12.94B
SYENSQO SA/NV	30.69x	1.49x	7.58x	2.18%	8.78B
SRF LIMITED	42.45x	5.31x	23.9x	0.31%	8.85B
MITSUBISHI CHEMICAL GROUP CORPORATION	11.26x	0.77x	6.24x	3.16%	8.74B
BRENNTAG SE	18.32x	0.64x	7.46x	3.7%	8.58B
KUALA LUMPUR KEPONG	17.5x	1.13x	8.98x	3.02%	5.54B
TOSOH CORPORATION	17.63x	0.84x	6.02x	3.94%	5.02B
Average	26.31x	2.57x	12.85x	2.66%	18.97B
Weighted average by Cap.	26.50x	2.87x	12.41x	2.78%