Valuation Dolfin Rubbers Limited

Stocks

Market Closed - Bombay S.E. 03:32:19 20/08/2026 pm IST			5-day change	1st Jan Change
165.05 ^INR	+0.18%		-2.91%	-8.43%

11/08	Dolfin Rubbers Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
26/05	Dolfin Rubbers Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	306.5	349	895.2	1,252	1,475	2,042
Change	-	13.87%	156.47%	39.83%	17.87%	38.41%
Enterprise Value (EV) ¹	348.7	457.6	996.3	1,374	1,614	2,212
Change	-	31.24%	117.7%	37.94%	17.41%	37.11%
P/E	12x	12.3x	32.3x	35.4x	31.1x	39.8x
PBR	1.74x	1.77x	4.15x	5.07x	5.22x	6.12x
PEG	-	1.2x	-13.53x	1.3x	0.9x	4.96x
Capitalization / Revenue	0.4x	0.42x	1.07x	1.23x	1.17x	1.42x
EV / Revenue	0.45x	0.55x	1.19x	1.35x	1.28x	1.54x
EV / EBITDA	8.43x	9.47x	18.1x	20.9x	18.5x	23.5x
EV / EBIT	10.2x	11.4x	22.9x	26x	22.4x	28.8x
EV / FCF	-8.5x	-6.95x	-24.1x	-25.5x	-80.7x	-47.1x
FCF Yield	-11.8%	-14.4%	-4.15%	-3.93%	-1.24%	-2.12%
Dividend per Share ²	0.75	0.9	-	1.2	-	-
Rate of return	2.45%	2.59%	-	0.96%	-	-
EPS ²	2.558	2.828	2.76	3.524	4.73	5.11
Distribution rate	29.3%	31.8%	-	34.1%	-	-
Net sales ¹	767.2	825	835	1,016	1,259	1,436
EBITDA ¹	41.38	48.3	54.99	65.74	87.2	94.17
EBIT ¹	34.18	39.99	43.5	52.8	72.11	76.95
Net income ¹	25.64	28.38	27.68	33.14	47.46	51.25
Net Debt ¹	42.16	108.6	101.1	122.6	138.2	170.3
Reference price ²	30.56	34.80	89.25	124.80	147.10	203.60
Nbr of stocks (in thousands)	10,030	10,030	10,030	10,030	10,030	10,030
Announcement Date	04/09/20	28/08/21	03/09/22	18/07/23	26/08/24	25/08/25

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.($)
DOLFIN RUBBERS LIMITED	-	-	-	-	1.73Cr
BRIDGESTONE CORPORATION	14.09x	1.06x	5.62x	3.29%	3.15TCr
MICHELIN (CGDE)	13.82x	1.01x	5.63x	3.96%	2.69TCr
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.16x	1.21x	5.88x	3.28%	724.36Cr
SAILUN GROUP CO., LTD.	10.51x	1.06x	6.19x	2.7%	658.61Cr
ZHONGCE RUBBER GROUP CO., LTD.	9.79x	-	-	3.11%	643.67Cr
VIETNAM RUBBER INDUSTRY GROUP -	17.76x	-	-	3.15%	484.27Cr
SUMITOMO RUBBER INDUSTRIES, LTD.	10.1x	0.67x	5.93x	3.99%	372.05Cr
TOYO TIRE CORPORATION	7.93x	0.82x	3.9x	3.87%	352.79Cr
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	116.04x	-	-	-	226.3Cr
Average	23.25x	0.97x	5.53x	3.42%	930.66Cr
Weighted average by Cap.	15.35x	1.03x	5.63x	3.48%