Valuation Dhanuka Agritech Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:56 05/06/2026 pm IST			5-day change	1st Jan Change
1,097.25 ^INR	-0.35%		-3.08%	-7.05%

20/05	Dhanuka Agritech Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI
19/05	Dhanuka Agritech Limited, Q4 2026 Earnings Call, May 19, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	32,134	33,392	27,855	46,595	58,257	49,462	-	-
Change	-	3.91%	-16.58%	67.27%	25.03%	-15.1%	-	-
Enterprise Value (EV) ¹	30,326	31,417	26,893	45,908	57,482	40,362	49,006	48,867
Change	-	3.6%	-14.4%	70.71%	25.21%	-29.78%	0.07%	-0.28%
P/E ratio	15.5x	16x	12.1x	19.5x	19.7x	14.1x	16.2x	14x
PBR	4.09x	3.48x	2.62x	3.71x	4.17x	2.41x	2.61x	2.3x
PEG	-	33.99x	1x	4.65x	0.8x	-5.05x	1x	0.9x
Capitalization / Revenue	2.32x	2.26x	1.64x	2.65x	2.86x	2x	2.16x	1.9x
EV / Revenue	2.19x	2.13x	1.58x	2.61x	2.82x	2x	2.14x	1.88x
EV / EBITDA	11.3x	11.9x	9.65x	14x	13.8x	10x	11.4x	9.8x
EV / EBIT	11.9x	12.7x	10.3x	16x	15.9x	11.9x	13.8x	11.8x
EV / FCF	13.9x	70.7x	223x	102x	78.2x	23.9x	24x	19.8x
FCF Yield	7.2%	1.41%	0.45%	0.98%	1.28%	4.18%	4.17%	5.04%
Dividend per Share ²	2	14	2	7	2	2	7.5	7.5
Rate of return	0.29%	1.95%	0.33%	0.68%	0.15%	0.22%	0.68%	0.68%
EPS ²	44.61	44.82	50.35	52.46	65.55	63.72	67.87	78.25
Distribution rate	4.48%	31.2%	3.97%	13.3%	3.05%	3.14%	11.1%	9.58%
Net sales ¹	13,875	14,778	17,002	17,585	20,352	20,198	22,903	25,978
EBITDA ¹	2,691	2,634	2,787	3,274	4,166	4,035	4,315	4,986
EBIT ¹	2,539	2,471	2,611	2,869	3,611	3,393	3,545	4,144
Net income ¹	2,106	2,088	2,335	2,391	2,970	2,872	3,056	3,531
Net Debt ¹	-1,808	-1,975	-962.4	-686.3	-774.9	-124.7	-456.1	-595.7
Reference price ²	689.90	716.90	611.15	1,022.30	1,292.35	1,097.25	1,097.25	1,097.25
Nbr of stocks (in thousands)	46,578	46,578	45,578	45,578	45,078	45,078	-	-
Announcement Date	21/05/21	23/05/22	25/05/23	17/05/24	16/05/25	19/05/26	-	-

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.($)
DHANUKA AGRITECH LIMITED	18.71x	2.43x	12.63x	0.65%	52Cr
JIANGSU YANGNONG CHEMICAL CO., LTD.	14.51x	1.61x	7.36x	1.84%	349.29Cr
ZHEJIANG XINAN CHEMICAL INDUSTRIAL GROUP CO.,LTD	30.66x	-	-	1.6%	287.09Cr
ADAMA LTD.	22.3x	-	-	0.17%	199.13Cr
LIER CHEMICAL CO.,LTD.	17.36x	-	-	1.94%	157.98Cr
NANTONG JIANGSHAN AGROCHEMICAL & CHEMICALS CO.,LTD.	12.86x	-	-	3.5%	154.48Cr
ANHUI GUANGXIN AGROCHEMICAL CO., LTD.	9.54x	-	-	3.23%	149.96Cr
SHENZHEN NOPOSION CROP SCIENCE CO., LTD.	7.06x	-	-	6.75%	129.9Cr
LIMIN GROUP CO.,LTD.	13.98x	-	-	2.83%	120.65Cr
Average	16.33x	2.02x	9.99x	2.5%	177.82Cr
Weighted average by Cap.	17.52x	1.71x	8.04x	2.32%