Valuation Godrej Industries Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:47 09/07/2025 pm IST			5-day change	1st Jan Change
1,146.40 ^INR	-0.62%		-5.07%	-1.77%

03/07	Godrej Industries Limited Chemical Business Announces Capacity Expansion	CI
03/07	Godrej Industries' Chemicals Business Plans INR7.5 Billion Investment for Capacity Expansion	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2019	2020	2021	2022	2023	2024
Capitalization ¹	1,80,319	95,388	1,82,565	1,55,855	1,36,002	2,62,753
Change	-	-47.1%	91.39%	-14.63%	-12.74%	93.2%
Enterprise Value (EV) ¹	2,32,084	1,37,754	2,24,572	2,42,142	2,86,644	4,91,111
Change	-	-40.64%	63.02%	7.82%	18.38%	71.33%
P/E ratio	30.7x	17.3x	54.6x	23.8x	14x	438x
PBR	4.15x	1.65x	2.42x	2.19x	1.7x	3.28x
PEG	-	-2.85x	-1.4x	0.2x	0.3x	-4.7x
Capitalization / Revenue	1.57x	0.81x	1.84x	1.04x	0.77x	1.49x
EV / Revenue	2.02x	1.16x	2.26x	1.61x	1.62x	2.79x
EV / EBITDA	23.4x	10.2x	24.6x	12.5x	11.9x	22.5x
EV / EBIT	28.3x	12x	33.4x	14.6x	13.3x	26.3x
EV / FCF	245x	-11.3x	-7.94x	-17.5x	-9.4x	-10.6x
FCF Yield	0.41%	-8.82%	-12.6%	-5.73%	-10.6%	-9.44%
Dividend per Share ²	1.15	-	-	-	-	-
Rate of return	0.21%	-	-	-	-	-
EPS ²	17.47	16.41	9.938	19.42	28.95	1.78
Distribution rate	6.58%	-	-	-	-	-
Net sales ¹	1,14,793	1,18,465	99,315	1,49,996	1,76,810	1,75,885
EBITDA ¹	9,914	13,442	9,145	19,309	24,125	21,792
EBIT ¹	8,187	11,466	6,724	16,573	21,521	18,681
Net income ¹	5,895	5,522	3,346	6,537	9,748	599.7
Net Debt ¹	51,766	42,366	42,008	86,287	1,50,642	2,28,358
Reference price ²	536.05	283.50	542.50	463.05	404.00	780.40
Nbr of stocks (in thousands)	3,36,384	3,36,466	3,36,525	3,36,584	3,36,638	3,36,691
Announcement Date	19/07/19	20/07/20	20/07/21	15/07/22	17/07/23	19/07/24

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.($)
GODREJ INDUSTRIES LIMITED	-	-	-	-	452.84Cr
BERKSHIRE HATHAWAY INC.	24.91x	-	-	-.--%	1,03000Cr
HONEYWELL INTERNATIONAL INC.	25.18x	4.35x	16.69x	1.95%	15TCr
HITACHI, LTD.	24.69x	1.88x	12.66x	1.1%	13TCr
3M COMPANY	20.66x	3.77x	13.42x	1.9%	8.27TCr
MITSUBISHI HEAVY INDUSTRIES, LTD.	37.81x	2.15x	19.51x	0.77%	7.73TCr
ILLINOIS TOOL WORKS INC.	25.13x	5.22x	18.15x	2.32%	7.57TCr
MITSUBISHI ELECTRIC CORPORATION	18.38x	1.04x	8.76x	1.81%	4.31TCr
DSM-FIRMENICH	30.31x	1.98x	10.83x	2.82%	2.79TCr
Average	25.88x	2.91x	14.29x	1.58%	18.04TCr
Weighted average by Cap.	25.25x	3.20x	15.05x	0.61%