Valuation Surya Roshni Limited

Stocks

Delayed NSE India S.E. Other stock markets 06:28:45 2026-08-11 am EDT			5-day change	1st Jan Change
235.83 ^INR	-4.80%		-1.00%	-14.32%

Jul. 14	ICRA Keeps A1+ Rating on Surya Roshni's Bank Facilities	MT
Jul. 10	Surya Roshni Limited Receives Export Order From North America Amounted To USD 2.96 Million (INR 282.1 Million)	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,766	22,045	35,086	54,617	53,037	53,896	-	-
Change	-	17.48%	59.15%	55.67%	-2.89%	1.62%	-	-
Enterprise Value (EV)	18,766	27,968	39,257	54,699	53,037	53,896	53,896	53,896
Change	-	49.04%	40.36%	39.34%	-3.04%	1.62%	0%	0%
P/E	-	11x	10.7x	16.8x	15.3x	14.3x	13.8x	11.4x
PBR	-	1.43x	1.9x	2.55x	2.16x	1.55x	1.82x	1.61x
PEG	-	-	0.2x	-8.77x	2.57x	-0.8x	1x	0.5x
Capitalization / Revenue	0.34x	0.29x	0.44x	0.7x	0.71x	0.54x	0.62x	0.56x
EV / Revenue	0x	0x	0x	0x	0x	0.68x	0.62x	0.56x
EV / EBITDA	-	0x	0x	0x	0x	9.45x	8.11x	6.86x
EV / EBIT	-	0x	0x	0x	0x	12.3x	10.4x	8.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	3	5	3.5	4
Rate of return	-	-	-	-	1.23%	2.66%	1.41%	1.61%
EPS ²	-	9.4	15.4	15.11	16.01	13.12	17.9	21.8
Distribution rate	-	-	-	-	18.7%	38.1%	19.6%	18.3%
Net sales ¹	55,544	77,301	79,960	78,085	74,352	75,398	87,416	95,767
EBITDA ¹	-	4,425	6,140	5,721	5,792	4,873	6,644	7,853
EBIT ¹	-	3,341	4,986	4,549	1,713	3,573	5,205	6,269
Net income ¹	-	2,046	3,353	3,289	3,484	2,856	3,877	4,706
Net Debt	-	5,923	4,171	82	-	-	-	-
Reference price ²	86.22	103.36	164.48	254.10	244.37	247.72	247.72	247.72
Nbr of stocks (in thousands)	217,636	213,280	213,320	214,941	217,036	217,568	-	-
Announcement Date	5/25/21	5/19/22	4/27/23	5/14/24	5/14/25	5/25/26	-	-

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.($)
SURYA ROSHNI LIMITED	15.78x	-	-	1.21%	565M
JSW STEEL LIMITED	21.16x	1.85x	10.22x	0.55%	33.17B
BAOSHAN IRON & STEEL CO., LTD.	11.78x	0.44x	4.33x	4.67%	18.31B
JINDAL STEEL & POWER LIMITED	19.94x	1.92x	9.95x	0.22%	12.03B
BLUESCOPE STEEL LIMITED	17.74x	0.96x	8.05x	5.17%	10.76B
TERNIUM S.A.	9.12x	0.65x	4.34x	4.62%	10.76B
BHARAT FORGE LIMITED	60.7x	5.39x	30.22x	0.49%	10.57B
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD	10.32x	-	-	-	10.42B
CHINA STEEL CORPORATION	84.22x	1.47x	14.02x	1.07%	9.28B
Average	27.86x	1.81x	11.59x	2.25%	12.87B
Weighted average by Cap.	25.77x	1.72x	10.69x	2.16%