Valuation Anupam Rasayan India Ltd

Stocks

Market Closed - NSE India S.E. 04:35:07 28/10/2026 pm IST			5-day change	1st Jan Change
1,151.40 ^INR	+1.93%		+3.76%	-12.70%

06:35pm	Anupam Rasayan India Ltd Declares Final Dividend for the Financial Year Ended March 31, 2026	CI
28/09	Anupam Rasayan India Ltd completed the acquisition of an additional 43.30% stake in Bliss GVS Pharma Limited from Shruti Vishal Rao, Vibha Gagan Sharma, Narsimha Shibroor Kamath, Gautam Rasiklal Ashra, Arjun Gautam Ashra and Gulbarga Trading and Investment Private Limited.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	82,649	92,995	95,563	83,482	1,40,136	1,31,085	-	-
Change	-	12.52%	2.76%	-12.64%	67.86%	-6.46%	-	-
Enterprise Value (EV) ¹	88,510	95,227	1,02,867	83,482	1,54,875	1,47,220	1,45,359	1,37,915
Change	-	7.59%	8.02%	-18.84%	85.52%	-4.94%	-1.26%	-5.12%
P/E	54.3x	41.5x	73.3x	89.3x	81.6x	45.2x	28.9x	21.8x
PBR	4.79x	3.16x	3.42x	2.93x	4.2x	3.5x	3.15x	2.77x
PEG	-	1.1x	-1.7x	-3.1x	1.1x	0.7x	0.5x	0.7x
Capitalization / Revenue	7.75x	5.81x	6.48x	5.81x	5.92x	3.84x	2.99x	2.65x
EV / Revenue	8.3x	5.94x	6.97x	5.81x	6.55x	4.31x	3.31x	2.79x
EV / EBITDA	29.8x	22.1x	27x	20.8x	29.5x	18.2x	13.2x	10.3x
EV / EBIT	37.4x	26.4x	34.2x	28x	40.2x	23.7x	16.2x	12.4x
EV / FCF	-27.8x	134x	-15.7x	-19x	-70.1x	56.8x	32.3x	37x
FCF Yield	-3.59%	0.75%	-6.39%	-5.27%	-1.43%	1.76%	3.09%	2.7%
Dividend per Share ²	1.5	2.5	1.25	-	1.5	2.1	3.3	4.7
Rate of return	0.18%	0.29%	0.14%	-	0.12%	0.18%	0.29%	0.41%
EPS ²	15.18	20.86	11.87	8.5	15.09	25.47	39.87	52.85
Distribution rate	9.88%	12%	10.5%	-	9.94%	8.25%	8.28%	8.89%
Net sales ¹	10,660	16,019	14,751	14,370	23,655	34,122	43,885	49,510
EBITDA ¹	2,970	4,314	3,807	4,009	5,248	8,071	11,027	13,439
EBIT ¹	2,369	3,603	3,010	2,986	3,849	6,212	8,957	11,106
Net income ¹	1,522	1,808	1,286	933.5	1,701	2,865	4,476	5,893
Net Debt ¹	5,861	2,233	7,304	-	14,739	16,136	14,274	6,830
Reference price ²	824.45	865.35	870.45	759.40	1,230.90	1,151.40	1,151.40	1,151.40
Nbr of stocks (in thousands)	1,00,247	1,07,465	1,09,786	1,09,931	1,13,848	1,13,848	-	-
Announcement Date	12/05/22	03/05/23	18/05/24	23/05/25	23/05/26	-	-	-

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.($)
ANUPAM RASAYAN INDIA LTD	44.36x	4.24x	17.93x	0.19%	135.39Cr
ECOLAB INC.	38.26x	5.22x	21.14x	1.01%	8.17TCr
GIVAUDAN SA	33.93x	5.16x	21.97x	1.88%	4.39TCr
SIKA AG	23.8x	2.82x	14.79x	2.2%	3.39TCr
HENKEL AG & CO. KGAA	15.24x	1.58x	8.77x	2.75%	3.32TCr
NOVONESIS A/S	39.82x	7.15x	18.96x	1.55%	3.26TCr
FUJIFILM HOLDINGS CORPORATION	14.71x	1.4x	8.68x	2.17%	2.61TCr
EMS-CHEMIE HOLDING AG	39.72x	9.66x	29.52x	2.24%	2.4TCr
DUPONT DE NEMOURS, INC.	25.85x	2.79x	11.33x	1.74%	1.86TCr
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	8.17x	2.3x	4.57x	3.2%	1.72TCr
Average	28.38x	4.23x	15.77x	1.89%	3.13TCr
Weighted average by Cap.	29.57x	4.48x	17.12x	1.85%