Valuation Balrampur Chini Mills Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:07 05/06/2026 pm IST			5-day change	1st Jan Change
531.80 ^INR	-0.08%		+3.30%	+19.67%

26/05	India's EID Parry posts higher quarterly profit on strong sugar performance	RE
26/05	India's EID Parry posts higher quarterly profit on strong sugar performance	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	45,045	99,857	79,842	73,023	1,10,542	1,07,397	-	-
Change	-	121.68%	-20.04%	-8.54%	51.38%	-2.84%	-	-
Enterprise Value (EV) ¹	56,363	1,11,930	96,263	93,085	1,34,989	1,30,267	1,29,239	1,07,397
Change	-	98.59%	-14%	-3.3%	45.02%	-3.5%	-2.25%	-16.9%
P/E ratio	9.75x	19.7x	29.3x	16.9x	32.2x	29.1x	24.1x	15x
PBR	1.76x	3.61x	2.78x	2.23x	3.09x	2.58x	2.33x	2.04x
PEG	-	1.5x	-0.6x	0.3x	-1.5x	61.76x	2.4x	0.2x
Capitalization / Revenue	0.94x	2.06x	1.71x	1.31x	2.04x	1.6x	1.62x	1.38x
EV / Revenue	1.17x	2.31x	2.06x	1.66x	2.49x	2.08x	1.95x	1.38x
EV / EBITDA	7.9x	16x	18.8x	11.8x	19.2x	17.6x	14.9x	8.43x
EV / EBIT	9.36x	19.1x	25.1x	15x	25.4x	23.1x	19.2x	10.5x
EV / FCF	10.3x	37.5x	-24.6x	-102x	-28.9x	-37.3x	-60x	17.4x
FCF Yield	9.72%	2.66%	-4.06%	-0.98%	-3.46%	-2.68%	-1.67%	5.74%
Dividend per Share ²	2.5	2.5	2.5	3	3	3.5	5.367	4.775
Rate of return	1.17%	0.51%	0.63%	0.83%	0.55%	0.7%	1.01%	0.9%
EPS ²	22.01	24.86	13.51	21.47	16.98	17.06	22.1	35.48
Distribution rate	11.4%	10.1%	18.5%	14%	17.7%	20.5%	24.3%	13.5%
Net sales ¹	48,117	48,460	46,659	55,937	54,154	62,711	66,160	77,999
EBITDA ¹	7,138	6,997	5,123	7,862	7,042	7,413	8,657	12,733
EBIT ¹	6,020	5,858	3,828	6,198	5,317	5,641	6,740	10,206
Net income ¹	4,698	5,147	2,755	4,332	3,439	3,472	4,611	7,313
Net Debt ¹	11,318	12,073	16,421	20,062	24,447	29,877	21,842	-
Reference price ²	214.50	489.40	395.75	361.95	547.50	531.80	531.80	531.80
Nbr of stocks (in thousands)	2,10,000	2,04,040	2,01,749	2,01,749	2,01,902	2,01,950	-	-
Announcement Date	01/06/21	24/05/22	11/05/23	17/05/24	15/05/25	15/05/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BALRAMPUR CHINI MILLS LIMITED	26.48x	2.18x	17.59x	0.66%	112.7Cr
SÜDZUCKER AG	27.05x	0.51x	6.92x	1.43%	267.37Cr
COSUMAR SA	19.56x	1.6x	10.28x	5.52%	185.5Cr
ADECOAGRO S.A.	-268.2x	1.75x	8.67x	3.06%	164.76Cr
SHANDONG BAILONG CHUANGYUAN BIO-TECH CO., LTD.	20.57x	-	-	1.42%	147.94Cr
SÃO MARTINHO S.A.	10.89x	1.52x	3.09x	4.47%	106Cr
TRIVENI ENGINEERING & INDUSTRIES LIMITED	25.27x	-	-	0.68%	84Cr
Average	-19.77x	1.51x	9.31x	2.46%	152.66Cr
Weighted average by Cap.	-22.47x	1.35x	8.96x	2.55%