Valuation Grasim Industries Limited

Stocks

Delayed NSE India S.E. Other stock markets 02:04:08 12/06/2026 pm IST			5-day change	1st Jan Change
3,104.30 ^INR	+0.48%		+0.52%	+9.71%

09/06	Grasim Industries Earmarks INR31 Billion Capex for Lyocell Capacity Expansion	MT
08/06	Grasim Industries Limited Approves INR 30,940 Million Capex To Expand Lyocell Capacity At Harihar, Karnataka	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,52,558	10,93,210	10,72,518	15,52,059	17,71,560	20,96,178	-	-
Change	-	14.77%	-1.89%	44.71%	14.14%	18.32%	-	-
Enterprise Value (EV) ¹	9,61,222	10,84,674	10,90,318	16,14,288	18,43,370	18,08,628	21,68,963	21,58,356
Change	-	12.84%	0.52%	48.06%	14.19%	-1.88%	-0.08%	-0.49%
P/E Ratio	105x	35.9x	50.5x	160x	821x	499x	80.3x	121x
PBR	2.22x	2.25x	2.29x	2.91x	3.27x	3.15x	3.63x	3.6x
PEG	-	0x	-1.7x	-2.9x	-10.6x	8.1x	0x	-3.6x
Capitalization / Revenue	7.69x	5.24x	4x	6x	5.61x	4.23x	4.34x	3.86x
EV / Revenue	7.76x	5.2x	4.06x	6.25x	5.84x	4.41x	4.49x	3.98x
EV / EBITDA	61.4x	33.7x	34.3x	69.7x	161x	102x	84.6x	65.8x
EV / EBIT	131x	47.1x	52.4x	147x	-345x	-567x	731x	249x
EV / FCF	79.8x	919x	-64x	-43.1x	-47.8x	305x	118x	138x
FCF Yield	1.25%	0.11%	-1.56%	-2.32%	-2.09%	0.33%	0.85%	0.72%
Dividend per Share ²	9	5	10	10	10	10	10	10
Rate of return	0.62%	0.3%	0.61%	0.44%	0.38%	0.39%	0.32%	0.32%
EPS ²	13.77	46.4	32.31	14.31	3.18	5.13	38.47	25.44
Distribution rate	65.4%	10.8%	31%	69.9%	314%	195%	26%	39.3%
Net sales ¹	1,23,864	2,08,568	2,68,397	2,58,473	3,15,632	4,10,395	4,83,266	5,42,746
EBITDA ¹	15,643	32,162	31,799	23,160	11,415	17,705	25,638	32,820
EBIT ¹	7,362	23,022	20,826	11,010	-5,347	-3,192	2,966	8,659
Net income ¹	9,050	30,513	21,237	9,454	2,121	3,484	26,290	18,957
Net Debt ¹	8,664	-8,535	17,800	62,229	71,811	73,268	72,784	62,178
Reference price ²	1,450.55	1,664.00	1,632.70	2,287.30	2,611.15	3,089.50	3,089.50	3,089.50
Nbr of stocks (in thousands)	6,56,687	6,56,977	6,56,898	6,78,555	6,78,460	6,78,485	-	-
Announcement Date	24/05/21	24/05/22	26/05/23	22/05/24	22/05/25	20/05/26	-	-

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.($)
GRASIM INDUSTRIES LIMITED	496.57x	5.43x	127.89x	0.32%	2.19TCr
CRH PLC	17.61x	2.09x	10x	1.49%	7TCr
VULCAN MATERIALS COMPANY	30.33x	4.89x	16.04x	0.74%	3.64TCr
HEIDELBERG MATERIALS AG	13.48x	1.6x	7.32x	2.25%	3.52TCr
ULTRATECH CEMENT LIMITED	38.85x	3.82x	20.25x	0.73%	3.33TCr
MARTIN MARIETTA MATERIALS, INC.	30.16x	5.38x	15.75x	0.6%	3.4TCr
AMRIZE AG	19.57x	2.55x	9.7x	1.31%	2.83TCr
CHINA JUSHI CO., LTD.	25.17x	7.06x	15.94x	1.69%	2.41TCr
CEMEX, S.A.B. DE C.V.	12.19x	1.34x	6.73x	0.79%	1.82TCr
AMBUJA CEMENTS	33.73x	2.21x	13.6x	0.51%	1.05TCr
Average	71.77x	3.64x	24.32x	1.05%	3.12TCr
Weighted average by Cap.	56.87x	3.52x	20.76x	1.16%