Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 9.3x - 10.3x | 9.8x |
| Selected Fwd Ps Multiple | 8.4x - 9.3x | 8.8x |
| Fair Value | ₹2,397 - ₹2,649 | ₹2,523 |
| Upside | -15.9% - -7.0% | -11.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Kansai Nerolac Paints Limited | - | NSEI:KANSAINER |
| Kiri Industries Limited | - | NSEI:KIRIINDUS |
| AksharChem (India) Limited | - | NSEI:AKSHARCHEM |
| Tata Chemicals Limited | - | NSEI:TATACHEM |
| Asahi Songwon Colors Limited | - | NSEI:ASAHISONG |
| Pidilite Industries Limited | 50,033,100.0% | BSE:500331 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| KANSAINER | KIRIINDUS | AKSHARCHEM | TATACHEM | ASAHISONG | 500331 | |||
| NSEI:KANSAINER | NSEI:KIRIINDUS | NSEI:AKSHARCHEM | NSEI:TATACHEM | NSEI:ASAHISONG | BSE:500331 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.5% | -7.4% | -1.3% | 8.3% | 7.7% | 11.8% | ||
| 3Y CAGR | 15.4% | -0.3% | 7.0% | 14.8% | 14.6% | 19.3% | ||
| Latest Twelve Months | 0.1% | 10.7% | 18.4% | -9.2% | 26.3% | 6.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.6% | 22.6% | 1.4% | 20.4% | 4.1% | 13.6% | ||
| Prior Fiscal Year | 6.3% | 11.3% | -0.3% | 13.9% | -2.3% | 10.8% | ||
| Latest Fiscal Year | 15.2% | 14.0% | -6.2% | 1.8% | 4.7% | 14.0% | ||
| Latest Twelve Months | 14.8% | 30.8% | -0.8% | -3.7% | 2.7% | 15.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 19.5x | -390.8x | 12.2x | 13.5x | 13.2x | 49.8x | ||
| Price / LTM Sales | 2.4x | 3.5x | 0.5x | 1.5x | 0.7x | 11.2x | ||
| LTM P/E Ratio | 16.3x | 11.3x | -65.1x | -40.0x | 27.4x | 74.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.5x | 3.5x | |||||
| Historical LTM P/S Ratio | 9.3x | 12.6x | 13.9x | |||||
| Selected Price / Sales Multiple | 9.3x | 9.8x | 10.3x | |||||
| (x) LTM Sales | 129,010 | 129,010 | 129,010 | |||||
| (=) Equity Value | 1,203,958 | 1,267,324 | 1,330,690 | |||||
| (/) Shares Outstanding | 508.6 | 508.6 | 508.6 | |||||
| Implied Value Range | 2,366.99 | 2,491.56 | 2,616.14 | |||||
| FX Rate: INR/INR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,366.99 | 2,491.56 | 2,616.14 | 2,849.30 | ||||
| Upside / (Downside) | -16.9% | -12.6% | -8.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KANSAINER | KIRIINDUS | AKSHARCHEM | TATACHEM | ASAHISONG | 500331 | |
| Value of Common Equity | 188,287 | 34,674 | 1,722 | 220,339 | 3,932 | 1,449,285 | |
| (/) Shares Outstanding | 808.4 | 55.6 | 8.0 | 254.8 | 11.8 | 508.6 | |
| Implied Stock Price | 232.90 | 623.30 | 214.41 | 864.90 | 333.60 | 2,849.30 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 232.90 | 623.30 | 214.41 | 864.90 | 333.60 | 2,849.30 | |
| Trading Currency | INR | INR | INR | INR | INR | INR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |