Valuation Aditya Birla Capital Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:44 23/01/2026 pm IST			5-day change	1st Jan Change
347.45 ^INR	-1.99%		-4.02%	-2.87%

16/01	Aditya Birla Capital to consider raising funds through issuance of debt securities	RE
29/12	Aditya Birla Capital invests 400 million rupees in Aditya Birla Capital Digital	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,88,143	2,60,116	3,71,283	4,56,044	4,82,479	9,09,446	-	-
Change	-	-9.73%	42.74%	22.83%	5.8%	88.49%	-	-
Enterprise Value (EV) ¹	2,88,143	2,60,116	3,71,283	15,21,647	18,22,538	26,18,820	30,52,782	35,99,728
Change	-	-9.73%	42.74%	309.83%	19.77%	43.69%	16.57%	17.92%
P/E ratio	25.6x	15.3x	7.77x	13.5x	14.6x	22.8x	17.8x	15x
PBR	2.1x	1.68x	1.83x	1.7x	1.59x	2.65x	2.32x	2.02x
PEG	-	0.3x	0x	-0.4x	-6.75x	1.1x	0.6x	0.8x
Capitalization / Revenue	1.5x	1.17x	1.35x	1.32x	1.19x	2.36x	1.97x	1.65x
EV / Revenue	1.5x	1.17x	1.35x	4.41x	4.49x	6.8x	6.61x	6.54x
EV / EBITDA	13.3x	9.3x	5.72x	24.8x	27.7x	38.4x	33.9x	34.2x
EV / EBIT	14.1x	9.72x	5.85x	25.6x	28.7x	38.9x	34.9x	34.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.66	7.05	19.77	12.95	12.67	15.25	19.51	23.16
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,92,478	2,22,299	2,74,156	3,45,055	4,05,900	3,84,991	4,61,832	5,50,380
EBITDA ¹	21,637	27,980	64,886	61,285	65,871	68,255	89,997	1,05,164
EBIT ¹	20,492	26,760	63,438	59,346	63,409	67,297	87,508	1,03,201
Net income ¹	11,265	17,060	47,958	33,350	33,323	39,884	50,791	60,235
Net Debt ¹	-	-	-	10,65,603	13,40,059	17,09,374	21,43,335	26,90,282
Reference price ²	119.30	107.65	153.55	175.40	185.07	347.45	347.45	347.45
Nbr of stocks (in thousands)	24,15,278	24,16,312	24,17,994	26,00,022	26,07,011	26,17,487	-	-
Announcement Date	14/05/21	12/05/22	11/05/23	13/05/24	13/05/25	-	-	-

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.($)
ADITYA BIRLA CAPITAL LIMITED	22.78x	6.8x	38.37x	-.--%	989.86Cr
ALLIANZ SE	12.81x	0.82x	-	4.72%	16TCr
CHUBB LIMITED	12.49x	2.86x	-	1.27%	12TCr
ZURICH INSURANCE GROUP LTD	14.68x	1.74x	-	5.4%	9.85TCr
MARSH & MCLENNAN COMPANIES	21.54x	3.93x	13.9x	1.86%	8.97TCr
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	10.42x	1.43x	-	1.68%	3.58TCr
TALANX AG	11.21x	0.59x	-	3.2%	3.15TCr
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA	8.94x	-	-	7.19%	1.66TCr
UNIPOL ASSICURAZIONI S.P.A.	9.47x	0.67x	-	5.27%	1.59TCr
Average	13.81x	2.36x	26.13x	3.4%	6.44TCr
Weighted average by Cap.	14.15x	2.04x	16.33x	3.42%